FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-262701-01 | ||
FREE WRITING PROSPECTUS, DATED APRIL 25, 2022 | ||
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-262701) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor, Citigroup Global Markets Inc., Goldman Sachs & Co. LLC, Deutsche Bank Securities Inc., J.P. Morgan Securities LLC, Bancroft Capital, LLC, Drexel Hamilton, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision. Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value. | ||
The information in this File is preliminary and may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale. | ||
The securities related to this File are being offered when, as and if issued. This free writing prospectus is not an offer to sell or a solicitation of an offer to buy such securities in any state or other jurisdiction where such offer, solicitation or sale is not permitted. Such securities do not represent an interest in or obligation of the depositor, the sponsors, the originators, the master servicer, the special servicers, the trustee, the certificate administrator, the operating advisor, the asset representations reviewer, the controlling class representative, the risk retention consultation parties, the companion loan holders (or their representatives), the underwriters or any of their respective affiliates. Neither such securities nor the underlying mortgage loans are insured or guaranteed by any governmental agency or instrumentality or private insurer. | ||
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. | ||
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | % of Loan Balance | Mortgage Loan Originator | Mortgage Loan Seller | Related Group | Crossed Group | Address | City |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | 100.0% | GSBI | GSMC | NAP | NAP | 624 South Grand Avenue | Los Angeles |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | 100.0% | DBRI | GACC | NAP | NAP | 1933 South Broadway | Los Angeles |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | CREFI, UBS AG, BANA, BMO, and MSBNA | CREFI | NAP | NAP | Various | Various | |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | 12.3% | 4000 Principio Parkway East | North East | |||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | 11.1% | 2020 Joe B. Jackson Parkway | Murfreesboro | |||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | 10.7% | 1901 Meadowville Technology Parkway | Chester | |||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | 10.4% | 52 Pettengill Road | Londonderry | |||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | 10.3% | 510 John Dodd Road | Spartanburg | |||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | 9.2% | 309 Dulty’s Lane | Burlington | |||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | 5.3% | 5300 Centerpoint Parkway | Groveport | |||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | 4.7% | 17001 Mercury Street | Gardner | |||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | 4.3% | 725 Darlington Avenue | Mahwah | |||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | 3.7% | 10100 89th Avenue North | Maple Grove | |||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | 3.1% | 7303 Rickenbacker Parkway West | Columbus | |||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | 3.0% | 4836 Hickory Hill Road | Memphis | |||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | 2.8% | 7000 West Post Road | Las Vegas | |||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | 2.8% | 3201 Bearing Drive | Franklin | |||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | 2.4% | 900 Commerce Parkway West Drive | Greenwood | |||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | 2.3% | 6825 West County Road 400 North | Greenfield | |||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | 1.6% | 951 Trails Road | Eldridge | |||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | 100.0% | GSBI | GSMC | NAP | NAP | 2417 Third Avenue | Bronx |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | GSBI, WFB | GSMC | NAP | NAP | Various | Various | |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | 17.1% | 800 Northwest 4th Street | Perham | |||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | 16.3% | 4100 Millennium Boulevard Southeast | Massillon | |||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | 14.7% | 3000 East Mount Pleasant Street | Burlington | |||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | 13.0% | 7330 West Sherman Street | Phoenix | |||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | 11.0% | 821 Route 97 | Waterford | |||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | 10.0% | 3200 Northern Cross Boulevard | Fort Worth | |||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | 9.9% | 3636 Medallion Avenue | Newport | |||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | 4.1% | 692 Wabash Avenue North | Brewster | |||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | 3.7% | 225 Commonwealth Avenue Extension | Bristol | |||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | 100.0% | CREFI | CREFI | NAP | NAP | 115 Tabor Road | Morris Plains |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | 100.0% | JPMCB | JPMCB | NAP | NAP | 3858 Walnut Street and 3827 North Lafayette Street | Denver |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | JPMCB, SMC | JPMCB | NAP | NAP | Various | Detroit | |
8.01 | Property | 1 | First National Building | 1.1% | 23.1% | 660 Woodward Avenue | Detroit | |||||
8.02 | Property | 1 | The Qube | 0.7% | 14.7% | 611 Woodward Avenue | Detroit | |||||
8.03 | Property | 1 | Chrysler House | 0.6% | 11.5% | 719 Griswold Street and 730 Shelby Street | Detroit | |||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | 11.4% | 1001-1075 Woodward Avenue | Detroit | |||||
8.05 | Property | 1 | One Woodward | 0.4% | 8.3% | 1 Woodward Avenue | Detroit | |||||
8.06 | Property | 1 | The Z Garage | 0.3% | 6.7% | 1234-1246 Library Street and 1327 Broadway Avenue | Detroit | |||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | 5.1% | 160 East Congress Street | Detroit | |||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | 4.8% | 1505 and 1515-1529 Woodward Avenue | Detroit | |||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | 4.1% | 1001 Brush Street | Detroit | |||||
8.10 | Property | 1 | The Assembly | 0.2% | 3.2% | 1700 West Fort Street | Detroit | |||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | 2.9% | 419 East Fort Street | Detroit | |||||
8.12 | Property | 1 | Vinton | 0.1% | 1.8% | 600 Woodward Avenue | Detroit | |||||
8.13 | Property | 1 | 1401 First Street | 0.1% | 1.7% | 1401 First Street | Detroit | |||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | 0.9% | 1520 Woodward Avenue | Detroit | |||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | 100.0% | CREFI, BMO, BCREI | CREFI | NAP | NAP | 101 Crawfords Corner Road | Holmdel |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | 100.0% | CREFI | CREFI | NAP | NAP | 2550 M Street Northwest | Washington |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | 100.0% | CREFI, WFBNA | CREFI | NAP | NAP | 1621-1679 East Monte Vista Avenue | Vacaville |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | CREFI, BCREI | CREFI | NAP | NAP | Various | Various | |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | 9.6% | 15047 Airline Highway | Prairieville | |||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | 9.3% | 640 East Main Street | Sun Prairie | |||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | 8.8% | 1810 Harlem Road | Loves Park | |||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | 8.6% | 224 West Main Street | Thibodaux | |||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | 8.3% | 6411 West Park Avenue | Houma | |||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | 5.8% | 2934 Point Mallard Parkway Southeast | Decatur | |||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | 5.0% | 300 Holmes Avenue | Clarendon Hills | |||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | 4.7% | 1201 Parkview Drive | New Iberia | |||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | 4.3% | 2310 South Union Street | Opelousas | |||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | 4.2% | 2500 Archbishop Philip M. Hannan Boulevard | Meraux | |||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | 3.6% | 1498 Opelika Road | Auburn | |||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | 2.5% | 230 West Pike Street | Clarksburg | |||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | 2.0% | 1155 Fuller Avenue Northeast | Grand Rapids | |||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | 1.8% | 416 Commerce Drive | Madison | |||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | 1.7% | 26 North Avenue | Northlake | |||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | 1.6% | 1351 North Jackson Street | Tullahoma | |||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | 1.5% | 9600 East Ogden Avenue | La Grange | |||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | 1.4% | 1100 West Devon Avenue | Elk Grove Village | |||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | 1.3% | 702 East 5th Street | Marysville | |||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | 1.3% | 3200 Bold Forbes Way | Owensboro | |||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | 1.3% | 1977 West Galena Boulevard | Aurora | |||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | 1.2% | 901 Ogden Avenue | Downers Grove | |||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | 1.1% | 1841 Bailey Road | Cuyahoga Falls | |||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | 1.1% | 1079 Sabattus Street | Lewiston | |||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | 1.0% | 8500 West Dempster Street | Niles | |||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | 1.0% | 1507 Rand Road | Des Plaines | |||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | 0.9% | 10521 West University Boulevard | Odessa | |||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | 0.9% | 2000 Main Street | Weber City | |||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | 0.8% | 4405 East Highway 199 | Springtown | |||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | 0.8% | 702 West Marketview Drive | Champaign | |||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | 0.7% | 514 North Saginaw Street | Holly | |||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | 0.7% | 1620 Sheffield Avenue | Dyer | |||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | 0.7% | 9604 University Avenue | Lubbock | |||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | 0.6% | 1620 Marsh Road | Wilmington | |||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | 100.0% | CREFI | CREFI | NAP | NAP | 200 West Jackson Boulevard | Chicago |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | 100.0% | GSBI | GSMC | NAP | NAP | 4501 12th Avenue Northeast | Seattle |
A-1
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | % of Loan Balance | Mortgage Loan Originator | Mortgage Loan Seller | Related Group | Crossed Group | Address | City |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | DBRI | GACC | NAP | NAP | Various | Various | |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | 45.8% | 3300 South US Highway 41 | Terre Haute | |||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | 28.7% | 3304 US Highway 41 South | Terre Haute | |||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | 25.5% | 3939 South Street | Lafayette | |||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | GSBI | GSMC | NAP | NAP | Various | Various | |
16.01 | Property | 1 | 700 Ash Street | 0.4% | 24.1% | 700 Ash Street | Reedsburg | |||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | 21.5% | 5200 Foundry Circle | Saint Cloud | |||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | 16.7% | 2700 Plum Street | New Castle | |||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | 10.9% | 801 & 617 South Carpenter Avenue | Kingsford | |||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | 7.3% | N2480 County Road M | Browntown | |||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | 6.9% | W140 N5540 Lilly Road | Menomonee Falls | |||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | 6.4% | 530 East Main Street | Biscoe | |||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | 6.1% | 210 Ann Avenue | Brewton | |||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | GSBI | GSMC | NAP | NAP | Various | Various | |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | 65.8% | 1060 West Mason Street | Green Bay | |||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | 11.0% | 289 Robbins Drive | Troy | |||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | 9.6% | N58W16780 Ridgewood Drive | Menomonee Falls | |||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | 8.0% | 280 Corporate Woods Parkway | Vernon Hills | |||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | 5.6% | 2602 Agriculture Drive | Madison | |||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | CREFI | CREFI | NAP | NAP | Various | Various | ||
18.01 | Property | 1 | 110 West 69th Street | 0.7% | 45.8% | 110 West 69th Street | New York | |||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | 25.3% | 141 Columbia Heights | Brooklyn | |||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | 19.8% | 15A West 73rd Street | New York | |||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | 9.1% | 23 West 70th Street | New York | |||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | 100.0% | DBRI, MSBNA, CREFI, WFBNA | CREFI | NAP | NAP | 601 Lexington Avenue | New York |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | 100.0% | JPMCB | JPMCB | NAP | NAP | 793 & 795 West Bel Air Avenue | Aberdeen |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | 100.0% | DBRI | GACC | NAP | NAP | 188 East Capitol Street | Jackson |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | 100.0% | DBRI | GACC | NAP | NAP | 3701 South Carson Street | Carson City |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | 100.0% | JPMCB | JPMCB | NAP | NAP | 1095 Washington Boulevard | Robbinsville |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | 100.0% | DBRI | GACC | NAP | NAP | 28455 North Vistancia Boulevard | Peoria |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | 100.0% | DBRI | GACC | NAP | NAP | 800 Scudders Mill Road | Plainsboro |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | 100.0% | GSBI | GSMC | NAP | NAP | 44 West 47th Street | New York |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | CREFI | CREFI | NAP | NAP | Various | Augusta | |
27.01 | Property | 1 | Belair Plaza | 0.5% | 55.1% | 365 South Belair Road | Augusta | |||||
27.02 | Property | 1 | Goshen Village | 0.4% | 44.9% | 3722 Mike Padgett Highway | Augusta | |||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | 100.0% | DBRI | GACC | NAP | NAP | 501 East Albertoni Street | Carson |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | 100.0% | JPMCB | JPMCB | NAP | NAP | 1600 Brittmoore Road | Houston |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | 100.0% | GSBI | GSMC | NAP | NAP | 9 Du Rhu Drive | Mobile |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | CREFI | CREFI | NAP | NAP | Various | Various | ||
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | 34.7% | 4485 Glenn Curtiss Drive | Addison | |||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | 29.1% | 3250 Northeast Candice Avenue | Jensen Beach | |||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | 24.3% | 63224 La Salle Road | Montrose | |||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | 11.9% | 3608 US Highway 281 | George West | |||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | 100.0% | DBRI | GACC | NAP | NAP | 9455 North Black Canyon Highway | Phoenix |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | 100.0% | CREFI | CREFI | NAP | NAP | 1300 North Interstate 35 | Gainesville | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | 100.0% | DBRI | GACC | NAP | NAP | 305 Mary Higginson Lane | Uniontown | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | 100.0% | GSBI | GSMC | NAP | NAP | 113 Karland Drive | Simpsonville |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | 100.0% | DBRI | GACC | NAP | NAP | 2213 McElderry Street | Baltimore |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | 100.0% | CREFI | CREFI | NAP | NAP | 900 East Grand Avenue | Carbondale |
A-2
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | County | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated | Number of Units |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | Los Angeles | California | 90017 | Office | CBD/Data Center | 1967 | 1992 | 661,553 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | Los Angeles | California | 90007 | Mixed Use | Office/Retail | 1958 | 2019 | 806,960 |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | Various | Various | Various | Industrial | Various | Various | Various | 9,438,321 |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | Cecil | Maryland | 21901 | Industrial | Warehouse/Distribution | 2006-2012 | NAP | 1,194,744 | |
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | Rutherford | Tennessee | 37127 | Industrial | Warehouse/Distribution | 2012 | NAP | 1,016,281 | |
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | Chesterfield | Virginia | 23836 | Industrial | Warehouse/Distribution | 2012 | NAP | 1,016,281 | |
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | Rockingham | New Hampshire | 03053 | Industrial | Warehouse/Distribution | 2015 | NAP | 614,240 | |
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | Spartanburg | South Carolina | 29303 | Industrial | Warehouse/Distribution | 2012 | NAP | 1,015,740 | |
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | Burlington | New Jersey | 08016 | Industrial | Warehouse/Distribution | 2001 | NAP | 633,836 | |
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | Franklin | Ohio | 43125 | Industrial | Warehouse/Distribution | 2014 | NAP | 581,342 | |
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | Johnson | Kansas | 66030 | Industrial | Warehouse/Distribution | 2018 | NAP | 645,462 | |
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | Bergen | New Jersey | 07430 | Industrial | Warehouse/Distribution | 1999 | 2010 | 167,424 | |
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | Hennepin | Minnesota | 55369 | Industrial | Warehouse/Distribution | 2015 | NAP | 319,062 | |
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | Franklin | Ohio | 43217 | Industrial | Warehouse/Distribution | 2020 | NAP | 357,504 | |
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | Shelby | Tennessee | 38141 | Industrial | Warehouse/Distribution | 1984-1987 | NAP | 646,160 | |
3.13 | Property | 1 | 7000 West Post Road | 0.2% | Clark | Nevada | 89113 | Industrial | Warehouse/Distribution | 2011 | NAP | 95,953 | |
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | Johnson | Indiana | 46131 | Industrial | Manufacturing/Distribution | 1974 | 2006 | 422,912 | |
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | Johnson | Indiana | 46143 | Industrial | Manufacturing/Distribution | 2008 | 2020 | 294,388 | |
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | Hancock | Indiana | 46140 | Industrial | Warehouse/Distribution | 2008 | 2020 | 245,041 | |
3.17 | Property | 1 | 951 Trails Road | 0.1% | Scott | Iowa | 52748 | Industrial | Manufacturing/Distribution | 1997 | 2001 | 171,951 | |
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | Bronx | New York | 10451 | Office | Suburban | 1928 | 2015 | 185,314 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | Various | Various | Various | Industrial | Various | Various | Various | 2,206,965 |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | Otter Tail | Minnesota | 56573 | Industrial | Manufacturing/Warehouse | 1970 | 1974-2016 | 515,972 | |
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | Stark | Ohio | 44646 | Industrial | Manufacturing | 2009 | 2020 | 171,390 | |
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | Des Moines | Iowa | 52601 | Industrial | Manufacturing/Warehouse | 1946, 1978 | 1974-2017 | 444,618 | |
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | Maricopa | Arizona | 85043 | Industrial | Warehouse/Distribution | 2009 | NAP | 207,222 | |
5.05 | Property | 1 | 821 Route 97 | 0.7% | Erie | Pennsylvania | 16441 | Industrial | Manufacturing | 1965-1990, 2022 | 2018 | 221,876 | |
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | Tarrant | Texas | 76137 | Industrial | Warehouse/Distribution | 1993 | 2020 | 121,253 | |
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | Jackson | Arkansas | 72112 | Industrial | Manufacturing | 1968 | 2004 | 278,553 | |
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | Stark | Ohio | 44613 | Industrial | Manufacturing | 1969, 1982, 1986, 1998 | 2017 | 141,878 | |
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | Bristol City | Virginia | 24201 | Industrial | Warehouse/Distribution | 1965 | NAP | 104,203 | |
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | Morris | New Jersey | 07950 | Office | Suburban | 2007 | 2016 | 447,066 |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | Denver | Colorado | 80205 | Office | CBD | 2017-2019 | NAP | 177,697 |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | Wayne | Michigan | 48226 | Various | Various | Various | Various | 2,694,627 |
8.01 | Property | 1 | First National Building | 1.1% | Wayne | Michigan | 48226 | Office | CBD | 1921 | 2010 | 800,119 | |
8.02 | Property | 1 | The Qube | 0.7% | Wayne | Michigan | 48226 | Office | CBD | 1958 | 2011 | 522,702 | |
8.03 | Property | 1 | Chrysler House | 0.6% | Wayne | Michigan | 48226 | Office | CBD | 1919 | 2013 | 343,488 | |
8.04 | Property | 1 | 1001 Woodward | 0.5% | Wayne | Michigan | 48226 | Office | CBD | 1965 | 2013 | 319,039 | |
8.05 | Property | 1 | One Woodward | 0.4% | Wayne | Michigan | 48226 | Office | CBD | 1962 | 2013 | 370,257 | |
8.06 | Property | 1 | The Z Garage | 0.3% | Wayne | Michigan | 48226 | Other | Parking Garage | 2013 | 2015-2016 | 1,351 | |
8.07 | Property | 1 | Two Detroit Garage | 0.2% | Wayne | Michigan | 48226 | Other | Parking Garage | 2002 | 2015-2016 | 1,106 | |
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | Wayne | Michigan | 48226 | Office | CBD | 1925 | 2018 | 141,741 | |
8.09 | Property | 1 | 1001 Brush Street | 0.2% | Wayne | Michigan | 48226 | Other | Parking Garage | 1993 | 2015-2016 | 1,309 | |
8.10 | Property | 1 | The Assembly | 0.2% | Wayne | Michigan | 48216 | Mixed Use | Multifamily/Office/Retail | 1913 | 2019 | 32 | |
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | Wayne | Michigan | 48226 | Other | Parking Garage | 2005 | 2015-2016 | 637 | |
8.12 | Property | 1 | Vinton | 0.1% | Wayne | Michigan | 48226 | Mixed Use | Multifamily/Retail | 1917 | 2018 | 21 | |
8.13 | Property | 1 | 1401 First Street | 0.1% | Wayne | Michigan | 48226 | Other | Parking Garage | 1976 | 2017 | 633 | |
8.14 | Property | 1 | Lane Bryant Building | 0.0% | Wayne | Michigan | 48226 | Office | CBD | 1917 | 2018 | 31,695 | |
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | Monmouth | New Jersey | 07733 | Office | Suburban | 1962, 1964, 1982 | 2017 | 1,371,470 |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | District of Columbia | District of Columbia | 20037 | Office | CBD | 1978 | 2015 | 207,081 |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | Solano | California | 95688 | Retail | Anchored | 2006 | 2008 | 369,932 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | Various | Various | Various | Retail | Single Tenant | Various | Various | 747,953 |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | Ascension | Louisiana | 70769 | Retail | Single Tenant | 2017 | NAP | 41,917 | |
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | Dane | Wisconsin | 53590 | Retail | Single Tenant | 2009 | NAP | 61,048 | |
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | Winnebago | Illinois | 61111 | Retail | Single Tenant | 1998 | NAP | 142,357 | |
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | Terrebonne | Louisiana | 70301 | Retail | Single Tenant | 2015 | NAP | 42,311 | |
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | Terrebonne | Louisiana | 70364 | Retail | Single Tenant | 2016 | NAP | 44,237 | |
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | Morgan | Alabama | 35603 | Retail | Single Tenant | 2018 | NAP | 45,600 | |
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | DuPage | Illinois | 60514 | Retail | Single Tenant | 1986 | NAP | 15,896 | |
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | Iberia | Louisiana | 70563 | Retail | Single Tenant | 2016 | NAP | 41,952 | |
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | Saint Landry | Louisiana | 70570 | Retail | Single Tenant | 2016 | NAP | 43,240 | |
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | Saint Bernard | Louisiana | 70075 | Retail | Single Tenant | 2016 | NAP | 42,311 | |
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | Lee | Alabama | 36830 | Retail | Single Tenant | 2009 | NAP | 13,253 | |
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | Harrison | West Virginia | 26301 | Retail | Single Tenant | 1966 | NAP | 43,500 | |
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | Kent | Michigan | 49503 | Retail | Single Tenant | 2000 | NAP | 10,965 | |
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | Dane | Wisconsin | 53719 | Retail | Single Tenant | 1994 | NAP | 16,240 | |
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | Cook | Illinois | 60164 | Retail | Single Tenant | 1961 | NAP | 5,300 | |
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | Coffee | Tennessee | 37388 | Retail | Single Tenant | 1997 | NAP | 9,600 | |
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | Cook | Illinois | 60525 | Retail | Single Tenant | 1997 | NAP | 3,000 | |
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | Cook | Illinois | 60007 | Retail | Single Tenant | 1977 | NAP | 4,250 | |
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | Union | Ohio | 43040 | Retail | Single Tenant | 2022 | NAP | 3,500 | |
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | Daviess | Kentucky | 42303 | Retail | Single Tenant | 2021 | NAP | 7,150 | |
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | Kane | Illinois | 60506 | Retail | Single Tenant | 1976 | NAP | 5,000 | |
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | DuPage | Illinois | 60515 | Retail | Single Tenant | 1954 | 2007 | 10,500 | |
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | Summit | Ohio | 44221 | Retail | Single Tenant | 2014 | NAP | 8,353 | |
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | Androscoggin | Maine | 04240 | Retail | Single Tenant | 2014 | NAP | 9,026 | |
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | Cook | Illinois | 60714 | Retail | Single Tenant | 1978 | NAP | 5,477 | |
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | Cook | Illinois | 60016 | Retail | Single Tenant | 1967 | 2019 | 8,300 | |
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | Ector | Texas | 79764 | Retail | Single Tenant | 2013 | NAP | 9,026 | |
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | Scott | Virginia | 24290 | Retail | Single Tenant | 1958 | 2013 | 9,495 | |
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | Parker | Texas | 76082 | Retail | Single Tenant | 2014 | NAP | 9,026 | |
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | Champaign | Illinois | 61822 | Retail | Single Tenant | 1989 | 2012 | 4,884 | |
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | Oakland | Michigan | 48442 | Retail | Single Tenant | 1950 | 2014 | 10,736 | |
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | Lake | Indiana | 46311 | Retail | Single Tenant | 2006 | NAP | 9,014 | |
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | Lubbock | Texas | 79423 | Retail | Single Tenant | 2004 | NAP | 9,014 | |
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | New Castle | Delaware | 19803 | Retail | Single Tenant | 1950 | 2007 | 2,475 | |
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | Cook | Illinois | 60606 | Office | CBD | 1971 | 2016 | 481,801 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | King | Washington | 98105 | Hospitality | Extended Stay | 2016 | NAP | 165 |
A-3
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | County | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated | Number of Units |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | Various | Indiana | Various | Hospitality | Various | Various | Various | 294 |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | Vigo | Indiana | 47802 | Hospitality | Full Service | 1962 | 2017 | 118 | |
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | Vigo | Indiana | 47802 | Hospitality | Limited Service | 2007 | 2014-2015 | 92 | |
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | Tippecanoe | Indiana | 47905 | Hospitality | Extended Stay | 1990 | 2017 | 84 | |
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | Various | Various | Various | Industrial | Manufacturing | Various | Various | 1,633,716 |
16.01 | Property | 1 | 700 Ash Street | 0.4% | Sauk | Wisconsin | 53959 | Industrial | Manufacturing | 1940-1980 | NAP | 366,798 | |
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | Stearns | Minnesota | 56303 | Industrial | Manufacturing | 1977 | NAP | 304,950 | |
16.03 | Property | 1 | 2700 Plum Street | 0.3% | Henry | Indiana | 47362 | Industrial | Manufacturing | 1920-1988 | NAP | 248,030 | |
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | Dickinson | Michigan | 49802 | Industrial | Manufacturing | 1947 | NAP | 170,000 | |
16.05 | Property | 1 | N2480 County Road M | 0.1% | Green | Wisconsin | 53522 | Industrial | Manufacturing | 1930 | NAP | 132,000 | |
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | Waukesha | Wisconsin | 53051 | Industrial | Manufacturing | 1980-2010 | NAP | 116,220 | |
16.07 | Property | 1 | 530 East Main Street | 0.1% | Montgomery | North Carolina | 27209 | Industrial | Manufacturing | 1946 | 2015 | 181,028 | |
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | Escambia | Alabama | 36426 | Industrial | Manufacturing | 1975 | 1990 | 114,690 | |
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | Various | Various | Various | Industrial | Various | Various | Various | 328,664 |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | Brown | Wisconsin | 54303 | Industrial | Manufacturing/Warehouse | 1936 | 1998 | 238,215 | |
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | Oakland | Michigan | 48083 | Industrial | Manufacturing | 1978 | 2016 | 29,998 | |
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | Waukesha | Wisconsin | 53051 | Industrial | Flex | 1996 | NAP | 25,347 | |
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | Lake | Illinois | 60061 | Industrial | R&D/Flex | 1996 | 2002 | 21,160 | |
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | Dane | Wisconsin | 53718 | Industrial | Flex | 2002 | NAP | 13,944 | |
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | Various | New York | Various | Multifamily | Mid Rise | Various | NAP | 65 | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | New York | New York | 10023 | Multifamily | Mid Rise | 1924 | NAP | 36 | |
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | Kings | New York | 11201 | Multifamily | Mid Rise | 1979 | NAP | 15 | |
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | New York | New York | 10023 | Multifamily | Mid Rise | 1910 | NAP | 5 | |
18.04 | Property | 1 | 23 West 70th Street | 0.1% | New York | New York | 10023 | Multifamily | Mid Rise | 1900 | NAP | 9 | |
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | New York | New York | 10022 | Office | CBD | 1977 | 2021 | 1,675,659 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | Harford | Maryland | 21001 | Hospitality | Limited Service | 2017, 2018 | NAP | 177 |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | Hinds | Mississippi | 39201 | Office | CBD | 1986 | 2009 | 221,249 |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | Carson City | Nevada | 89701 | Retail | Anchored | 1982 | 2010 | 114,096 |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | Mercer | New Jersey | 08691 | Retail | Anchored | 1990 | NAP | 120,979 |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | Maricopa | Arizona | 85383 | Retail | Single Tenant | 2007 | 2018 | 57,795 |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | Middlesex | New Jersey | 08536 | Office | Suburban | 1985, 1989, 1994 | 2013 | 731,104 |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | New York | New York | 10036 | Retail | Unanchored | 2009 | NAP | 7,346 |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | Various | Georgia | Various | Retail | Anchored | Various | NAP | 97,988 |
27.01 | Property | 1 | Belair Plaza | 0.5% | Columbia | Georgia | 30907 | Retail | Anchored | 2000 | NAP | 52,188 | |
27.02 | Property | 1 | Goshen Village | 0.4% | Richmond | Georgia | 30906 | Retail | Anchored | 1998 | NAP | 45,800 | |
28 | Loan | 116, 117 | 1 | University Square | 0.9% | Los Angeles | California | 90746 | Retail | Anchored | 2008 | NAP | 40,808 |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | Harris | Texas | 77043 | Industrial | Flex | 1981, 2000, 2018, 2021 | 2021 | 110,231 |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | Mobile | Alabama | 36608 | Retail | Unanchored | 2006 | NAP | 81,585 |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | Various | Various | Various | Self Storage | Self Storage | Various | NAP | 150,490 | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | Dallas | Texas | 75001 | Self Storage | Self Storage | 1983 | NAP | 37,773 | |
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | Martin | Florida | 34957 | Self Storage | Self Storage | 1979 | NAP | 23,644 | |
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | Montrose | Colorado | 81401 | Self Storage | Self Storage | 1984-2002 | NAP | 51,918 | |
31.04 | Property | 1 | 281 Mini Storage | 0.1% | Live Oak | Texas | 78022 | Self Storage | Self Storage | 1999-2018 | NAP | 37,155 | |
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | Maricopa | Arizona | 85021 | Hospitality | Limited Service | 1997 | 2018 | 87 |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | Cooke | Texas | 76240 | Hospitality | Limited Service | 2019 | NAP | 83 | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | Fayette | Pennsylvania | 15401 | Hospitality | Limited Service | 2016 | NAP | 90 | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | Greenville | South Carolina | 29680 | Multifamily | Garden | 2020 | NAP | 38 |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | Baltimore City | Maryland | 21205 | Office | Medical | 2006 | NAP | 31,752 |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | Jackson | Illinois | 62901 | Multifamily | Garden | 1992 | 2020 | 36 |
A-4
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Unit of Measure | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) |
1 | 2 | ||||||||||||||
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | SF | 588.39 | 111,000,000 | 111,000,000 | 111,000,000 | 2.77600% | 0.02156% | 2.75444% | NAP | 260,346.39 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | SF | 185.88 | 100,000,000 | 100,000,000 | 100,000,000 | 5.42500% | 0.01156% | 5.41344% | NAP | 458,362.27 |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | SF | 36.14 | 73,656,388 | 73,656,388 | 73,656,388 | 3.86465618% | 0.024060% | 3.84059618% | NAP | 240,508.48 |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | SF | 9,091,303 | 9,091,303 | 9,091,303 | |||||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | SF | 8,153,762 | 8,153,762 | 8,153,762 | |||||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | SF | 7,892,808 | 7,892,808 | 7,892,808 | |||||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | SF | 7,633,958 | 7,633,958 | 7,633,958 | |||||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | SF | 7,586,608 | 7,586,608 | 7,586,608 | |||||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | SF | 6,795,328 | 6,795,328 | 6,795,328 | |||||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | SF | 3,939,565 | 3,939,565 | 3,939,565 | |||||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | SF | 3,447,119 | 3,447,119 | 3,447,119 | |||||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | SF | 3,156,702 | 3,156,702 | 3,156,702 | |||||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | SF | 2,702,137 | 2,702,137 | 2,702,137 | |||||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | SF | 2,284,400 | 2,284,400 | 2,284,400 | |||||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | SF | 2,242,311 | 2,242,311 | 2,242,311 | |||||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | SF | 2,079,215 | 2,079,215 | 2,079,215 | |||||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | SF | 2,038,178 | 2,038,178 | 2,038,178 | |||||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | SF | 1,746,709 | 1,746,709 | 1,746,709 | |||||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | SF | 1,662,530 | 1,662,530 | 1,662,530 | |||||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | SF | 1,203,756 | 1,203,756 | 1,203,756 | |||||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | SF | 383.13 | 71,000,000 | 71,000,000 | 71,000,000 | 4.66000% | 0.01156% | 4.64844% | NAP | 279,546.06 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | SF | 62.35 | 66,318,600 | 66,318,600 | 66,318,600 | 3.90000% | 0.01156% | 3.88844% | NAP | 218,529.00 |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | SF | 11,345,563 | 11,345,563 | 11,345,563 | |||||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | SF | 10,831,231 | 10,831,231 | 10,831,231 | |||||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | SF | 9,772,312 | 9,772,312 | 9,772,312 | |||||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | SF | 8,592,373 | 8,592,373 | 8,592,373 | |||||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | SF | 7,321,670 | 7,321,670 | 7,321,670 | |||||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | SF | 6,656,064 | 6,656,064 | 6,656,064 | |||||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | SF | 6,595,554 | 6,595,554 | 6,595,554 | |||||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | SF | 2,722,935 | 2,722,935 | 2,722,935 | |||||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | SF | 2,480,896 | 2,480,896 | 2,480,896 | |||||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | SF | 145.39 | 65,000,000 | 65,000,000 | 65,000,000 | 5.24000% | 0.01156% | 5.22844% | NAP | 287,775.46 |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | SF | 337.65 | 60,000,000 | 60,000,000 | 60,000,000 | 5.20500% | 0.01156% | 5.19344% | NAP | 263,864.58 |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | SF | 159.58 | 54,000,000 | 54,000,000 | 54,000,000 | 3.77800% | 0.06031% | 3.71769% | NAP | 172,371.25 |
8.01 | Property | 1 | First National Building | 1.1% | SF | 12,450,240 | 12,450,240 | 12,450,240 | |||||||
8.02 | Property | 1 | The Qube | 0.7% | SF | 7,916,400 | 7,916,400 | 7,916,400 | |||||||
8.03 | Property | 1 | Chrysler House | 0.6% | SF | 6,188,400 | 6,188,400 | 6,188,400 | |||||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | SF | 6,148,440 | 6,148,440 | 6,148,440 | |||||||
8.05 | Property | 1 | One Woodward | 0.4% | SF | 4,457,160 | 4,457,160 | 4,457,160 | |||||||
8.06 | Property | 1 | The Z Garage | 0.3% | Units | 3,642,840 | 3,642,840 | 3,642,840 | |||||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | Units | 2,757,240 | 2,757,240 | 2,757,240 | |||||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | SF | 2,609,280 | 2,609,280 | 2,609,280 | |||||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | Units | 2,202,120 | 2,202,120 | 2,202,120 | |||||||
8.10 | Property | 1 | The Assembly | 0.2% | Units | 1,722,600 | 1,722,600 | 1,722,600 | |||||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | Units | 1,566,000 | 1,566,000 | 1,566,000 | |||||||
8.12 | Property | 1 | Vinton | 0.1% | Units | 945,000 | 945,000 | 945,000 | |||||||
8.13 | Property | 1 | 1401 First Street | 0.1% | Units | 932,040 | 932,040 | 932,040 | |||||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | SF | 462,240 | 462,240 | 462,240 | |||||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | SF | 153.12 | 50,000,000 | 50,000,000 | 50,000,000 | 5.11000% | 0.01156% | 5.09844% | NAP | 215,873.84 |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | SF | 419.16 | 46,800,000 | 46,800,000 | 46,800,000 | 4.60000% | 0.01156% | 4.58844% | NAP | 181,891.67 |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | SF | 227.07 | 46,200,000 | 46,200,000 | 46,200,000 | 4.74000% | 0.01156% | 4.72844% | NAP | 185,024.58 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | SF | 138.91 | 40,000,000 | 40,000,000 | 40,000,000 | 4.58000% | 0.01156% | 4.56844% | NAP | 154,787.04 |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | SF | 3,820,982 | 3,820,982 | 3,820,982 | |||||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | SF | 3,709,336 | 3,709,336 | 3,709,336 | |||||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | SF | 3,534,167 | 3,534,167 | 3,534,167 | |||||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | SF | 3,428,296 | 3,428,296 | 3,428,296 | |||||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | SF | 3,336,285 | 3,336,285 | 3,336,285 | |||||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | SF | 2,334,937 | 2,334,937 | 2,334,937 | |||||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | SF | 2,011,165 | 2,011,165 | 2,011,165 | |||||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | SF | 1,897,979 | 1,897,979 | 1,897,979 | |||||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | SF | 1,730,510 | 1,730,510 | 1,730,510 | |||||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | SF | 1,690,087 | 1,690,087 | 1,690,087 | |||||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | SF | 1,447,546 | 1,447,546 | 1,447,546 | |||||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | SF | 989,028 | 989,028 | 989,028 | |||||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | SF | 804,620 | 804,620 | 804,620 | |||||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | SF | 701,829 | 701,829 | 701,829 | |||||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | SF | 666,025 | 666,025 | 666,025 | |||||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | SF | 635,996 | 635,996 | 635,996 | |||||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | SF | 594,418 | 594,418 | 594,418 | |||||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | SF | 563,234 | 563,234 | 563,234 | |||||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | SF | 535,130 | 535,130 | 535,130 | |||||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | SF | 530,895 | 530,895 | 530,895 | |||||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | SF | 517,421 | 517,421 | 517,421 | |||||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | SF | 483,927 | 483,927 | 483,927 | |||||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | SF | 455,438 | 455,438 | 455,438 | |||||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | SF | 420,404 | 420,404 | 420,404 | |||||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | SF | 399,230 | 399,230 | 399,230 | |||||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | SF | 389,220 | 389,220 | 389,220 | |||||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | SF | 351,492 | 351,492 | 351,492 | |||||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | SF | 350,722 | 350,722 | 350,722 | |||||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | SF | 315,303 | 315,303 | 315,303 | |||||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | SF | 308,758 | 308,758 | 308,758 | |||||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | SF | 278,730 | 278,730 | 278,730 | |||||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | SF | 273,725 | 273,725 | 273,725 | |||||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | SF | 271,030 | 271,030 | 271,030 | |||||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | SF | 222,137 | 222,137 | 222,137 | |||||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | SF | 178.50 | 40,000,000 | 40,000,000 | 40,000,000 | 3.72000% | 0.01156% | 3.70844% | NAP | 125,722.22 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | Rooms | 181,596.06 | 30,000,000 | 29,963,350 | 24,595,279 | 4.91000% | 0.03031% | 4.87969% | 159,400.41 | NAP |
A-5
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Unit of Measure | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) |
1 | 2 | ||||||||||||||
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | Rooms | 77,040.82 | 22,650,000 | 22,650,000 | 19,091,990 | 4.02000% | 0.01156% | 4.00844% | 108,395.89 | 76,931.35 |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | Rooms | 10,384,000 | 10,384,000 | 8,752,813 | |||||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | Rooms | 6,490,000 | 6,490,000 | 5,470,508 | |||||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | Rooms | 5,776,000 | 5,776,000 | 4,868,668 | |||||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | SF | 29.52 | 18,225,000 | 18,225,000 | 18,225,000 | 3.73300% | 0.01156% | 3.72144% | NAP | 57,482.37 |
16.01 | Property | 1 | 700 Ash Street | 0.4% | SF | 4,397,424 | 4,397,424 | 4,397,424 | |||||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | SF | 3,922,325 | 3,922,325 | 3,922,325 | |||||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | SF | 3,049,469 | 3,049,469 | 3,049,469 | |||||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | SF | 1,988,785 | 1,988,785 | 1,988,785 | |||||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | SF | 1,325,856 | 1,325,856 | 1,325,856 | |||||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | SF | 1,259,563 | 1,259,563 | 1,259,563 | |||||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | SF | 1,171,173 | 1,171,173 | 1,171,173 | |||||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | SF | 1,110,405 | 1,110,405 | 1,110,405 | |||||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | SF | 53.53 | 17,594,000 | 17,594,000 | 17,594,000 | 4.96400% | 0.01156% | 4.95244% | NAP | 73,791.35 |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | SF | 11,574,542 | 11,574,542 | 11,574,542 | |||||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | SF | 1,935,558 | 1,935,558 | 1,935,558 | |||||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | SF | 1,689,383 | 1,689,383 | 1,689,383 | |||||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | SF | 1,403,931 | 1,403,931 | 1,403,931 | |||||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | SF | 990,586 | 990,586 | 990,586 | |||||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | Units | 269,230.77 | 17,500,000 | 17,500,000 | 17,500,000 | 5.45000% | 0.01156% | 5.43844% | NAP | 80,583.04 | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | Units | 8,010,753 | 8,010,753 | 8,010,753 | |||||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | Units | 4,435,484 | 4,435,484 | 4,435,484 | |||||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | Units | 3,467,742 | 3,467,742 | 3,467,742 | |||||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | Units | 1,586,022 | 1,586,022 | 1,586,022 | |||||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | SF | 431.65 | 16,519,000 | 16,519,000 | 16,519,000 | 2.79196% | 0.01531% | 2.77665% | NAP | 38,967.46 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | Rooms | 90,306.88 | 16,000,000 | 15,984,317 | 13,603,980 | 6.08100% | 0.01156% | 6.06944% | 96,762.89 | NAP |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | SF | 64.00 | 14,160,000 | 14,160,000 | 14,160,000 | 5.40000% | 0.01156% | 5.38844% | NAP | 64,605.00 |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | SF | 119.86 | 13,675,000 | 13,675,000 | 13,675,000 | 4.54300% | 0.01156% | 4.53144% | NAP | 52,490.32 |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | SF | 109.94 | 13,300,000 | 13,300,000 | 11,027,718 | 5.25600% | 0.01156% | 5.24444% | 73,492.53 | NAP |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | SF | 216.28 | 12,500,000 | 12,500,000 | 12,500,000 | 5.53000% | 0.01156% | 5.51844% | NAP | 58,404.22 |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | SF | 288.15 | 12,500,000 | 12,500,000 | 12,500,000 | 2.83800% | 0.01156% | 2.82644% | NAP | 29,973.09 |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | SF | 5,445.14 | 12,000,000 | 12,000,000 | 12,000,000 | 3.38800% | 0.01156% | 3.37644% | NAP | 34,350.56 |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | SF | 107.16 | 10,500,000 | 10,500,000 | 8,684,940 | 5.18000% | 0.01156% | 5.16844% | 57,526.98 | NAP |
27.01 | Property | 1 | Belair Plaza | 0.5% | SF | 5,781,095 | 5,781,095 | 4,781,759 | |||||||
27.02 | Property | 1 | Goshen Village | 0.4% | SF | 4,718,905 | 4,718,905 | 3,903,182 | |||||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | SF | 244.80 | 9,990,000 | 9,990,000 | 9,990,000 | 4.44000% | 0.01156% | 4.42844% | NAP | 37,476.38 |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | SF | 86.18 | 9,500,000 | 9,500,000 | 8,518,967 | 5.60700% | 0.01156% | 5.59544% | 54,579.44 | 45,005.26 |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | SF | 112.77 | 9,200,000 | 9,200,000 | 7,582,659 | 5.07000% | 0.06031% | 5.00969% | 49,781.92 | NAP |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | SF | 57.48 | 8,650,000 | 8,650,000 | 8,650,000 | 4.99000% | 0.01156% | 4.97844% | NAP | 36,469.16 | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | SF | 3,000,000 | 3,000,000 | 3,000,000 | |||||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | SF | 2,520,000 | 2,520,000 | 2,520,000 | |||||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | SF | 2,100,000 | 2,100,000 | 2,100,000 | |||||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | SF | 1,030,000 | 1,030,000 | 1,030,000 | |||||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | Rooms | 74,712.64 | 6,500,000 | 6,500,000 | 5,628,775 | 5.03000% | 0.01156% | 5.01844% | 35,012.68 | 27,624.25 |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | Rooms | 78,231.80 | 6,500,000 | 6,493,239 | 6,061,695 | 5.77000% | 0.01156% | 5.75844% | 38,014.86 | NAP | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | Rooms | 63,944.44 | 5,755,000 | 5,755,000 | 4,833,830 | 5.67000% | 0.01156% | 5.65844% | 33,292.72 | NAP | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | Units | 151,314.08 | 5,749,935 | 5,749,935 | 5,749,935 | 4.89000% | 0.01156% | 4.87844% | NAP | 23,756.42 |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | SF | 178.57 | 5,670,000 | 5,670,000 | 5,670,000 | 4.66500% | 0.08031% | 4.58469% | NAP | 22,348.27 |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | Units | 83,333.33 | 3,000,000 | 3,000,000 | 2,788,509 | 5.52000% | 0.01156% | 5.50844% | 17,071.33 | 13,991.67 |
A-6
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) |
2 | |||||||||||||
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | NAP | 3,124,156.68 | Interest Only - ARD | Yes | Actual/360 | 120 | 116 | 120 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | NAP | 5,500,347.24 | Interest Only | No | Actual/360 | 120 | 120 | 120 |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | NAP | 2,886,101.76 | Interest Only | No | Actual/360 | 120 | 118 | 120 |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | |||||||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | |||||||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | |||||||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | |||||||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | |||||||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | |||||||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | |||||||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | |||||||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | |||||||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | |||||||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | |||||||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | |||||||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | |||||||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | |||||||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | |||||||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | |||||||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | |||||||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | NAP | 3,354,552.72 | Interest Only | No | Actual/360 | 120 | 119 | 120 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | NAP | 2,622,348.00 | Interest Only | No | Actual/360 | 120 | 118 | 120 |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | |||||||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | |||||||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | |||||||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | |||||||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | |||||||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | |||||||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | |||||||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | |||||||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | |||||||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | NAP | 3,453,305.52 | Interest Only | No | Actual/360 | 120 | 120 | 120 |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | NAP | 3,166,374.96 | Interest Only | No | Actual/360 | 120 | 119 | 120 |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | NAP | 2,068,455.00 | Interest Only | No | Actual/360 | 84 | 80 | 84 |
8.01 | Property | 1 | First National Building | 1.1% | |||||||||
8.02 | Property | 1 | The Qube | 0.7% | |||||||||
8.03 | Property | 1 | Chrysler House | 0.6% | |||||||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | |||||||||
8.05 | Property | 1 | One Woodward | 0.4% | |||||||||
8.06 | Property | 1 | The Z Garage | 0.3% | |||||||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | |||||||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | |||||||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | |||||||||
8.10 | Property | 1 | The Assembly | 0.2% | |||||||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | |||||||||
8.12 | Property | 1 | Vinton | 0.1% | |||||||||
8.13 | Property | 1 | 1401 First Street | 0.1% | |||||||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | |||||||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | NAP | 2,590,486.08 | Interest Only | No | Actual/360 | 120 | 120 | 120 |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | NAP | 2,182,700.04 | Interest Only | No | Actual/360 | 120 | 119 | 120 |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | NAP | 2,220,294.96 | Interest Only | No | Actual/360 | 120 | 120 | 120 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | NAP | 1,857,444.48 | Interest Only | No | Actual/360 | 120 | 120 | 120 |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | |||||||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | |||||||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | |||||||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | |||||||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | |||||||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | |||||||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | |||||||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | |||||||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | |||||||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | |||||||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | |||||||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | |||||||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | |||||||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | |||||||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | |||||||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | |||||||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | |||||||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | |||||||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | |||||||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | |||||||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | |||||||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | |||||||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | |||||||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | |||||||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | |||||||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | |||||||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | |||||||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | |||||||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | |||||||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | |||||||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | |||||||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | |||||||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | |||||||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | |||||||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | NAP | 1,508,666.64 | Interest Only | No | Actual/360 | 120 | 117 | 120 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | 1,912,804.92 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 |
A-7
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) |
2 | |||||||||||||
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | 1,300,750.68 | 923,176.20 | Interest Only, Amortizing Balloon | No | Actual/360 | 24 | 24 | 120 |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | |||||||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | |||||||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | |||||||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | NAP | 689,788.44 | Interest Only | No | Actual/360 | 84 | 79 | 84 |
16.01 | Property | 1 | 700 Ash Street | 0.4% | |||||||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | |||||||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | |||||||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | |||||||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | |||||||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | |||||||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | |||||||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | |||||||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | NAP | 885,496.20 | Interest Only | No | Actual/360 | 120 | 119 | 120 |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | |||||||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | |||||||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | |||||||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | |||||||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | |||||||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | NAP | 966,996.48 | Interest Only | No | Actual/360 | 120 | 120 | 120 | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | |||||||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | |||||||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | |||||||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | |||||||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | NAP | 467,609.52 | Interest Only | No | Actual/360 | 120 | 116 | 120 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | 1,161,154.68 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | NAP | 775,260.00 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | NAP | 629,883.84 | Interest Only | No | Actual/360 | 120 | 119 | 120 |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | 881,910.36 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAP | 700,850.64 | Interest Only | No | Actual/360 | 120 | 120 | 120 |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | NAP | 359,677.08 | Interest Only - ARD | Yes | Actual/360 | 60 | 54 | 60 |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | NAP | 412,206.72 | Interest Only | No | Actual/360 | 120 | 115 | 120 |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | 690,323.76 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 |
27.01 | Property | 1 | Belair Plaza | 0.5% | |||||||||
27.02 | Property | 1 | Goshen Village | 0.4% | |||||||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | NAP | 449,716.56 | Interest Only | No | Actual/360 | 120 | 119 | 120 |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | 654,953.28 | 540,063.12 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 36 | 120 |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | 597,383.04 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | NAP | 437,629.92 | Interest Only | No | Actual/360 | 120 | 119 | 120 | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | |||||||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | |||||||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | |||||||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | |||||||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | 420,152.16 | 331,491.00 | Interest Only, Amortizing Balloon | No | Actual/360 | 24 | 24 | 120 |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | 456,178.32 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 60 | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | 399,512.64 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAP | 285,077.04 | Interest Only | No | Actual/360 | 120 | 119 | 120 |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | NAP | 268,179.24 | Interest Only | No | Actual/360 | 120 | 119 | 120 |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | 204,855.96 | 167,900.04 | Interest Only, Amortizing Balloon | No | Actual/360 | 60 | 60 | 120 |
A-8
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date | First Payment Date | First P&I Payment Date | Maturity Date or Anticipated Repayment Date |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | 116 | 0 | 0 | 12/22/2021 | 4 | 6 | 2/6/2022 | NAP | 1/6/2032 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | 120 | 0 | 0 | 4/13/2022 | 0 | 6 | 6/6/2022 | NAP | 5/6/2032 |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | 118 | 0 | 0 | 2/25/2022 | 2 | 6 | 4/6/2022 | NAP | 3/6/2032 |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | ||||||||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | ||||||||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | ||||||||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | ||||||||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | ||||||||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | ||||||||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | ||||||||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | ||||||||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | ||||||||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | ||||||||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | ||||||||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | ||||||||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | ||||||||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | ||||||||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | ||||||||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | ||||||||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | ||||||||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | 119 | 0 | 0 | 3/25/2022 | 1 | 6 | 5/6/2022 | NAP | 4/6/2032 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | 118 | 0 | 0 | 2/16/2022 | 2 | 6 | 4/6/2022 | NAP | 3/6/2032 |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | ||||||||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | ||||||||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | ||||||||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | ||||||||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | ||||||||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | ||||||||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | ||||||||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | ||||||||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | ||||||||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | 120 | 0 | 0 | 4/7/2022 | 0 | 6 | 6/6/2022 | NAP | 5/6/2032 |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | 119 | 0 | 0 | 3/23/2022 | 1 | 1 | 5/1/2022 | NAP | 4/1/2032 |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | 80 | 0 | 0 | 12/28/2021 | 4 | 1 | 2/1/2022 | NAP | 1/1/2029 |
8.01 | Property | 1 | First National Building | 1.1% | ||||||||||
8.02 | Property | 1 | The Qube | 0.7% | ||||||||||
8.03 | Property | 1 | Chrysler House | 0.6% | ||||||||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | ||||||||||
8.05 | Property | 1 | One Woodward | 0.4% | ||||||||||
8.06 | Property | 1 | The Z Garage | 0.3% | ||||||||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | ||||||||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | ||||||||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | ||||||||||
8.10 | Property | 1 | The Assembly | 0.2% | ||||||||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | ||||||||||
8.12 | Property | 1 | Vinton | 0.1% | ||||||||||
8.13 | Property | 1 | 1401 First Street | 0.1% | ||||||||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | ||||||||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | 120 | 0 | 0 | 4/8/2022 | 0 | 6 | 6/6/2022 | NAP | 5/6/2032 |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | 119 | 0 | 0 | 3/31/2022 | 1 | 6 | 5/6/2022 | NAP | 4/6/2032 |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | 120 | 0 | 0 | 4/12/2022 | 0 | 6 | 6/6/2022 | NAP | 5/6/2032 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | 120 | 0 | 0 | 4/8/2022 | 0 | 1 | 6/1/2022 | NAP | 5/1/2032 |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | ||||||||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | ||||||||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | ||||||||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | ||||||||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | ||||||||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | ||||||||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | ||||||||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | ||||||||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | ||||||||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | ||||||||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | ||||||||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | ||||||||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | ||||||||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | ||||||||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | ||||||||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | ||||||||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | ||||||||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | ||||||||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | ||||||||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | ||||||||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | ||||||||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | ||||||||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | ||||||||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | ||||||||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | ||||||||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | ||||||||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | ||||||||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | ||||||||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | ||||||||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | ||||||||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | ||||||||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | ||||||||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | ||||||||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | ||||||||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | 117 | 0 | 0 | 1/31/2022 | 3 | 6 | 3/6/2022 | NAP | 2/6/2032 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | 119 | 360 | 359 | 3/14/2022 | 1 | 6 | 5/6/2022 | 5/6/2022 | 4/6/2032 |
A-9
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date | First Payment Date | First P&I Payment Date | Maturity Date or Anticipated Repayment Date |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | 120 | 360 | 360 | 4/8/2022 | 0 | 6 | 6/6/2022 | 6/6/2024 | 5/6/2032 |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | ||||||||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | ||||||||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | ||||||||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | 79 | 0 | 0 | 11/19/2021 | 5 | 6 | 1/6/2022 | NAP | 12/6/2028 |
16.01 | Property | 1 | 700 Ash Street | 0.4% | ||||||||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | ||||||||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | ||||||||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | ||||||||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | ||||||||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | ||||||||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | ||||||||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | ||||||||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | 119 | 0 | 0 | 4/4/2022 | 1 | 6 | 5/6/2022 | NAP | 4/6/2032 |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | ||||||||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | ||||||||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | ||||||||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | ||||||||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | ||||||||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | 120 | 0 | 0 | 4/11/2022 | 0 | 6 | 6/6/2022 | NAP | 5/6/2032 | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | ||||||||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | ||||||||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | ||||||||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | ||||||||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | 116 | 0 | 0 | 12/10/2021 | 4 | 9 | 2/9/2022 | NAP | 1/9/2032 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | 119 | 360 | 359 | 3/25/2022 | 1 | 1 | 5/1/2022 | 5/1/2022 | 4/1/2032 |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | 59 | 0 | 0 | 4/1/2022 | 1 | 6 | 5/6/2022 | NAP | 4/6/2027 |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | 119 | 0 | 0 | 4/5/2022 | 1 | 6 | 5/6/2022 | NAP | 4/6/2032 |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | 120 | 360 | 360 | 4/13/2022 | 0 | 1 | 6/1/2022 | 6/1/2022 | 5/1/2032 |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | 120 | 0 | 0 | 4/11/2022 | 0 | 6 | 6/6/2022 | NAP | 5/6/2032 |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | 54 | 0 | 0 | 11/5/2021 | 6 | 6 | 12/6/2021 | NAP | 11/6/2026 |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | 115 | 0 | 0 | 12/2/2021 | 5 | 1 | 1/1/2022 | NAP | 12/6/2031 |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | 120 | 360 | 360 | 4/8/2022 | 0 | 6 | 6/6/2022 | 6/6/2022 | 5/6/2032 |
27.01 | Property | 1 | Belair Plaza | 0.5% | ||||||||||
27.02 | Property | 1 | Goshen Village | 0.4% | ||||||||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | 119 | 0 | 0 | 3/24/2022 | 1 | 6 | 5/6/2022 | NAP | 4/6/2032 |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | 120 | 360 | 360 | 4/14/2022 | 0 | 1 | 6/1/2022 | 6/1/2025 | 5/1/2032 |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | 120 | 360 | 360 | 4/7/2022 | 0 | 6 | 6/6/2022 | 6/6/2022 | 5/6/2032 |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | 119 | 0 | 0 | 3/22/2022 | 1 | 6 | 5/6/2022 | NAP | 4/6/2032 | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | ||||||||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | ||||||||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | ||||||||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | ||||||||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | 120 | 360 | 360 | 4/8/2022 | 0 | 6 | 6/6/2022 | 6/6/2024 | 5/6/2032 |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | 59 | 360 | 359 | 3/23/2022 | 1 | 6 | 5/6/2022 | 5/6/2022 | 4/6/2027 | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | 120 | 360 | 360 | 4/8/2022 | 0 | 6 | 6/6/2022 | 6/6/2022 | 5/6/2032 | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | 119 | 0 | 0 | 3/31/2022 | 1 | 6 | 5/6/2022 | NAP | 4/6/2032 |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | 119 | 0 | 0 | 3/30/2022 | 1 | 6 | 5/6/2022 | NAP | 4/6/2032 |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | 120 | 360 | 360 | 4/8/2022 | 0 | 6 | 6/6/2022 | 6/6/2027 | 5/6/2032 |
A-10
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent NOI Date |
3 | |||||||||||||
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | 1/6/2035 | 0 | 0 | L(28),D(85),O(7) | 52,164,978 | 16,537,821 | 35,627,157 | 9/30/2021 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | NAP | 0 | 0 | L(24),D(91),O(5) | 17,711,610 | 5,380,921 | 12,330,689 | 12/31/2021 |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | NAP | 0 | 0 | YM0.5(113),O(7) | 51,220,405 | 9,974,466 | 41,245,939 | 12/31/2021 |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | 6,199,172 | 1,165,652 | 5,033,520 | 12/31/2021 | |||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | 5,183,806 | 771,007 | 4,412,799 | 12/31/2021 | |||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | 6,495,036 | 1,424,674 | 5,070,362 | 12/31/2021 | |||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | 4,722,999 | 1,373,021 | 3,349,978 | 12/31/2021 | |||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | 4,786,492 | 430,808 | 4,355,683 | 12/31/2021 | |||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | 3,608,303 | 155,003 | 3,453,300 | 12/31/2021 | |||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | 3,079,812 | 464,041 | 2,615,772 | 12/31/2021 | |||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | 3,069,221 | 371,421 | 2,697,801 | 12/31/2021 | |||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | 2,537,246 | 958,219 | 1,579,028 | 12/31/2021 | |||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | 2,004,689 | 1,013,374 | 991,315 | 12/31/2021 | |||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | 836,398 | 95,463 | 740,935 | 12/31/2021 | |||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | 1,452,723 | 239,607 | 1,213,116 | 12/31/2021 | |||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | 1,379,748 | 155,506 | 1,224,242 | 12/31/2021 | |||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | 1,563,348 | 92,989 | 1,470,359 | 12/31/2021 | |||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | 1,598,870 | 518,998 | 1,079,871 | 12/31/2021 | |||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | 1,621,864 | 509,091 | 1,112,773 | 12/31/2021 | |||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | 1,080,677 | 235,593 | 845,084 | 12/31/2021 | |||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | NAP | 0 | 0 | L(25),D(91),O(4) | 4,720,205 | 1,616,582 | 3,103,623 | 12/31/2021 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | NAP | 0 | 0 | L(11),YM1(105),O(4) | NAV | NAV | NAV | NAV |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | NAV | NAV | NAV | NAV | |||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | NAV | NAV | NAV | NAV | |||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | NAV | NAV | NAV | NAV | |||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | NAV | NAV | NAV | NAV | |||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | NAV | NAV | NAV | NAV | |||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | NAV | NAV | NAV | NAV | |||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | NAV | NAV | NAV | NAV | |||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | NAV | NAV | NAV | NAV | |||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | NAV | NAV | NAV | NAV | |||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | NAP | 0 | 0 | L(24),D(91),O(5) | 7,842,383 | 4,813,121 | 3,029,262 | 12/31/2021 |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | NAP | 0 | 0 | L(25),YM1(90),O(5) | 5,652,141 | 2,228,649 | 3,423,492 | 12/31/2021 |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | NAP | 0 | 0 | L(25),YM1(55),O(4) | 94,411,832 | 38,816,129 | 55,595,704 | 9/30/2021 |
8.01 | Property | 1 | First National Building | 1.1% | 22,551,474 | 7,938,854 | 14,612,620 | 9/30/2021 | |||||
8.02 | Property | 1 | The Qube | 0.7% | 14,707,641 | 5,790,499 | 8,917,143 | 9/30/2021 | |||||
8.03 | Property | 1 | Chrysler House | 0.6% | 12,759,457 | 4,680,984 | 8,078,473 | 9/30/2021 | |||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | 10,555,797 | 4,308,564 | 6,247,232 | 9/30/2021 | |||||
8.05 | Property | 1 | One Woodward | 0.4% | 9,580,713 | 5,058,111 | 4,522,603 | 9/30/2021 | |||||
8.06 | Property | 1 | The Z Garage | 0.3% | 4,801,718 | 2,228,996 | 2,572,721 | 9/30/2021 | |||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | 4,309,151 | 1,354,872 | 2,954,279 | 9/30/2021 | |||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | 3,786,664 | 1,707,296 | 2,079,368 | 9/30/2021 | |||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | 3,432,603 | 1,548,603 | 1,883,999 | 9/30/2021 | |||||
8.10 | Property | 1 | The Assembly | 0.2% | 2,452,754 | 1,516,450 | 936,305 | 9/30/2021 | |||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | 2,416,343 | 903,473 | 1,512,869 | 9/30/2021 | |||||
8.12 | Property | 1 | Vinton | 0.1% | 1,153,612 | 860,060 | 293,552 | 9/30/2021 | |||||
8.13 | Property | 1 | 1401 First Street | 0.1% | 1,159,626 | 598,814 | 560,813 | 9/30/2021 | |||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | 744,281 | 320,553 | 423,728 | 9/30/2021 | |||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | NAP | 0 | 0 | L(24),D(93),O(3) | 31,757,320 | 16,577,630 | 15,179,689 | 2/28/2022 |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | NAP | 0 | 0 | L(25),D(91),O(4) | 15,887,754 | 5,451,197 | 10,436,557 | 12/31/2021 |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | NAP | 0 | 0 | L(24),D(93),O(3) | 13,007,462 | 4,169,411 | 8,838,051 | 2/28/2022 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | NAP | 5 | 0 | L(24),D(91),O(5) | NAV | NAV | NAV | NAV |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | NAV | NAV | NAV | NAV | |||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | NAV | NAV | NAV | NAV | |||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | NAV | NAV | NAV | NAV | |||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | NAV | NAV | NAV | NAV | |||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | NAV | NAV | NAV | NAV | |||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | NAV | NAV | NAV | NAV | |||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | NAV | NAV | NAV | NAV | |||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | NAV | NAV | NAV | NAV | |||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | NAV | NAV | NAV | NAV | |||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | NAV | NAV | NAV | NAV | |||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | NAV | NAV | NAV | NAV | |||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | NAV | NAV | NAV | NAV | |||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | NAV | NAV | NAV | NAV | |||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | NAV | NAV | NAV | NAV | |||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | NAV | NAV | NAV | NAV | |||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | NAV | NAV | NAV | NAV | |||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | NAV | NAV | NAV | NAV | |||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | NAV | NAV | NAV | NAV | |||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | NAV | NAV | NAV | NAV | |||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | NAV | NAV | NAV | NAV | |||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | NAV | NAV | NAV | NAV | |||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | NAV | NAV | NAV | NAV | |||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | NAV | NAV | NAV | NAV | |||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | NAV | NAV | NAV | NAV | |||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | NAV | NAV | NAV | NAV | |||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | NAV | NAV | NAV | NAV | |||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | NAV | NAV | NAV | NAV | |||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | NAV | NAV | NAV | NAV | |||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | NAV | NAV | NAV | NAV | |||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | NAV | NAV | NAV | NAV | |||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | NAV | NAV | NAV | NAV | |||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | NAV | NAV | NAV | NAV | |||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | NAV | NAV | NAV | NAV | |||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | NAV | NAV | NAV | NAV | |||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | NAP | 0 | 0 | L(27),D(89),O(4) | 16,959,255 | 7,668,040 | 9,291,215 | 9/30/2021 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | NAP | 0 | 0 | L(25),D(91),O(4) | 6,385,815 | 3,895,747 | 2,490,068 | 12/31/2021 |
A-11
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent NOI Date |
3 | |||||||||||||
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | NAP | 0 | 0 | L(24),D(91),O(5) | 8,657,570 | 5,888,154 | 2,769,416 | 2/28/2022 |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | NAV | NAV | NAV | NAV | |||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | NAV | NAV | NAV | NAV | |||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | NAV | NAV | NAV | NAV | |||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | NAP | 0 | 0 | L(29),D(48),O(7) | NAV | NAV | NAV | NAV |
16.01 | Property | 1 | 700 Ash Street | 0.4% | NAV | NAV | NAV | NAV | |||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | NAV | NAV | NAV | NAV | |||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | NAV | NAV | NAV | NAV | |||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | NAV | NAV | NAV | NAV | |||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | NAV | NAV | NAV | NAV | |||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | NAV | NAV | NAV | NAV | |||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | NAV | NAV | NAV | NAV | |||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | NAV | NAV | NAV | NAV | |||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | NAP | 0 | 5 | L(25),DorYM1(88),O(7) | NAV | NAV | NAV | NAV |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | NAV | NAV | NAV | NAV | |||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | NAV | NAV | NAV | NAV | |||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | NAV | NAV | NAV | NAV | |||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | NAV | NAV | NAV | NAV | |||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | NAV | NAV | NAV | NAV | |||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | NAP | 0 | 0 | L(24),D(92),O(4) | 2,372,889 | 994,728 | 1,378,161 | 12/31/2021 | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | 1,102,192 | 487,759 | 614,434 | 12/31/2021 | |||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | 658,132 | 283,885 | 374,248 | 12/31/2021 | |||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | 365,680 | 99,070 | 266,610 | 12/31/2021 | |||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | 246,885 | 124,015 | 122,869 | 12/31/2021 | |||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | NAP | 0 | 0 | L(28),D(85),O(7) | 155,075,181 | 65,527,372 | 89,547,809 | 9/30/2021 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | NAP | 0 | 0 | L(25),D(92),O(3) | 4,150,808 | 2,353,299 | 1,797,509 | 2/28/2022 |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | NAP | 0 | 0 | L(12),YM1(13),DorYM1(29),O(6) | 3,550,947 | 1,625,740 | 1,925,207 | 1/31/2022 |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | NAP | 0 | 0 | L(25),D(90),O(5) | 1,822,487 | 426,091 | 1,396,396 | 6/30/2021 |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | NAP | 0 | 0 | L(24),D(92),O(4) | 1,429,695 | 707,987 | 721,708 | 3/31/2022 |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAP | 0 | 0 | L(24),D(92),O(4) | NAV | NAV | NAV | NAV |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | 4/6/2031 | 0 | 0 | L(30),D(25),O(5) | 32,583,672 | 13,724,187 | 18,859,485 | 9/30/2021 |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | NAP | 0 | 5 | L(29),YM(86),O(5) | 3,367,722 | 1,052,021 | 2,315,701 | 9/30/2021 |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | NAP | 0 | 0 | L(24),D(93),O(3) | 1,064,414 | 209,298 | 855,116 | 2/28/2022 |
27.01 | Property | 1 | Belair Plaza | 0.5% | 636,382 | 117,459 | 518,923 | 2/28/2022 | |||||
27.02 | Property | 1 | Goshen Village | 0.4% | 428,032 | 91,839 | 336,193 | 2/28/2022 | |||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | NAP | 0 | 0 | L(25),D(90),O(5) | 1,696,576 | 532,877 | 1,163,699 | 12/31/2021 |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | NAP | 0 | 0 | L(24),D(93),O(3) | NAV | NAV | NAV | NAV |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | NAP | 0 | 0 | L(24),D(92),O(4) | 1,862,032 | 625,298 | 1,236,734 | 12/31/2021 |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | NAP | 0 | 0 | L(25),D(92),O(3) | 1,409,627 | 532,537 | 877,090 | 12/31/2021 | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | 379,352 | 99,086 | 280,266 | 12/31/2021 | |||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | 451,367 | 210,012 | 241,354 | 12/31/2021 | |||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | 426,431 | 188,424 | 238,006 | 12/31/2021 | |||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | 152,478 | 35,014 | 117,464 | 12/31/2021 | |||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | NAP | 0 | 0 | L(24),D(92),O(4) | 3,077,213 | 1,715,340 | 1,361,873 | 2/28/2022 |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | NAP | 0 | 0 | L(25),D(32),O(3) | 2,612,318 | 1,428,082 | 1,184,236 | 2/28/2022 | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | NAP | 0 | 0 | L(24),D(92),O(4) | 2,240,350 | 1,212,462 | 1,027,888 | 2/28/2022 | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAP | 0 | 0 | L(25),D(91),O(4) | 763,772 | 297,059 | 466,713 | 2/28/2022 |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | NAP | 0 | 0 | L(12),YM1(103),O(5) | 968,528 | 202,731 | 765,797 | 5/31/2021 |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | NAP | 0 | 0 | L(24),D(93),O(3) | 434,792 | 166,278 | 268,514 | 2/28/2022 |
A-12
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Most Recent Description | Second Most Recent EGI ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | T-12 | 50,864,916 | 16,294,726 | 34,570,190 | 12/31/2020 | T-12 | 47,132,520 | 15,521,713 | 31,610,806 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | T-12 | 15,642,297 | 4,984,254 | 10,658,043 | 12/31/2020 | T-12 | 14,844,181 | 5,278,230 | 9,565,951 |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | T-12 | 46,173,375 | 8,384,962 | 37,788,413 | 12/31/2020 | T-12 | 43,166,777 | 7,222,431 | 35,944,346 |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | T-12 | 6,018,245 | 1,033,939 | 4,984,306 | 12/31/2020 | T-12 | 5,838,319 | 942,539 | 4,895,780 | |
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | T-12 | 4,966,906 | 412,225 | 4,554,681 | 12/31/2020 | T-12 | 4,934,718 | 466,890 | 4,467,828 | |
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | T-12 | 6,179,097 | 1,217,920 | 4,961,177 | 12/31/2020 | T-12 | 6,147,034 | 1,193,206 | 4,953,828 | |
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | T-12 | 4,558,855 | 1,364,364 | 3,194,491 | 12/31/2020 | T-12 | 3,240,412 | 885,179 | 2,355,233 | |
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | T-12 | 4,611,745 | 407,210 | 4,204,535 | 12/31/2020 | T-12 | 4,671,876 | 315,449 | 4,356,427 | |
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | T-12 | 3,546,330 | 151,200 | 3,395,129 | 12/31/2020 | T-12 | 3,483,064 | 136,309 | 3,346,755 | |
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | T-12 | 2,970,898 | 413,311 | 2,557,587 | 12/31/2020 | T-12 | 2,883,912 | 355,641 | 2,528,271 | |
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | T-12 | 15,969 | 952 | 15,017 | 12/31/2020 | T-12 | NAV | NAV | NAV | |
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | T-12 | 2,376,596 | 732,463 | 1,644,133 | 12/31/2020 | T-12 | 2,477,401 | 837,916 | 1,639,485 | |
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | T-12 | 2,514,769 | 943,582 | 1,571,187 | 12/31/2020 | T-12 | 2,397,354 | 869,814 | 1,527,540 | |
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | T-12 | 1,486,515 | 245,083 | 1,241,432 | 12/31/2020 | T-12 | 1,365,744 | 185,178 | 1,180,566 | |
3.13 | Property | 1 | 7000 West Post Road | 0.2% | T-12 | 1,374,079 | 139,964 | 1,234,114 | 12/31/2020 | T-12 | 980,472 | 76,552 | 903,920 | |
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | T-12 | 1,532,694 | 89,236 | 1,443,459 | 12/31/2020 | T-12 | 1,097,639 | 56,170 | 1,041,469 | |
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | T-12 | 1,536,383 | 483,075 | 1,053,308 | 12/31/2020 | T-12 | 1,273,562 | 351,655 | 921,907 | |
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | T-12 | 1,395,608 | 521,431 | 874,177 | 12/31/2020 | T-12 | 1,338,603 | 318,566 | 1,020,037 | |
3.17 | Property | 1 | 951 Trails Road | 0.1% | T-12 | 1,088,686 | 229,006 | 859,680 | 12/31/2020 | T-12 | 1,036,668 | 231,367 | 805,301 | |
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | T-12 | 4,029,413 | 1,799,265 | 2,230,148 | 12/31/2020 | T-12 | 2,103,820 | 1,545,408 | 558,412 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
5.05 | Property | 1 | 821 Route 97 | 0.7% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | T-12 | 93,320,219 | 39,225,160 | 54,095,059 | 12/31/2020 | T-12 | 93,601,628 | 46,392,886 | 47,208,742 |
8.01 | Property | 1 | First National Building | 1.1% | T-12 | 22,547,728 | 8,456,198 | 14,091,530 | 12/31/2020 | T-12 | 20,058,038 | 10,571,414 | 9,486,624 | |
8.02 | Property | 1 | The Qube | 0.7% | T-12 | 13,634,388 | 5,413,327 | 8,221,061 | 12/31/2020 | T-12 | 14,915,740 | 6,855,771 | 8,059,969 | |
8.03 | Property | 1 | Chrysler House | 0.6% | T-12 | 12,740,351 | 4,791,380 | 7,948,971 | 12/31/2020 | T-12 | 12,726,060 | 5,918,699 | 6,807,361 | |
8.04 | Property | 1 | 1001 Woodward | 0.5% | T-12 | 10,057,399 | 4,514,822 | 5,542,577 | 12/31/2020 | T-12 | 11,842,228 | 5,715,799 | 6,126,429 | |
8.05 | Property | 1 | One Woodward | 0.4% | T-12 | 10,265,419 | 5,233,052 | 5,032,367 | 12/31/2020 | T-12 | 10,637,962 | 6,451,321 | 4,186,641 | |
8.06 | Property | 1 | The Z Garage | 0.3% | T-12 | 5,379,578 | 2,245,209 | 3,134,369 | 12/31/2020 | T-12 | 7,362,715 | 2,377,053 | 4,985,662 | |
8.07 | Property | 1 | Two Detroit Garage | 0.2% | T-12 | 3,516,691 | 1,357,089 | 2,159,602 | 12/31/2020 | T-12 | 3,704,406 | 1,425,407 | 2,278,998 | |
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | T-12 | 2,929,868 | 1,191,945 | 1,737,923 | 12/31/2020 | T-12 | 1,560,258 | 1,126,435 | 433,823 | |
8.09 | Property | 1 | 1001 Brush Street | 0.2% | T-12 | 3,999,913 | 1,642,267 | 2,357,645 | 12/31/2020 | T-12 | 4,094,396 | 1,805,465 | 2,288,931 | |
8.10 | Property | 1 | The Assembly | 0.2% | T-12 | 2,330,200 | 1,478,237 | 851,963 | 12/31/2020 | T-12 | 585,521 | 928,015 | (342,494) | |
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | T-12 | 2,507,484 | 879,102 | 1,628,382 | 12/31/2020 | T-12 | 2,012,448 | 883,296 | 1,129,152 | |
8.12 | Property | 1 | Vinton | 0.1% | T-12 | 1,313,531 | 965,501 | 348,031 | 12/31/2020 | T-12 | 1,324,511 | 1,064,009 | 260,502 | |
8.13 | Property | 1 | 1401 First Street | 0.1% | T-12 | 1,393,326 | 680,309 | 713,017 | 12/31/2020 | T-12 | 2,033,708 | 786,300 | 1,247,408 | |
8.14 | Property | 1 | Lane Bryant Building | 0.0% | T-12 | 704,344 | 376,723 | 327,620 | 12/31/2020 | T-12 | 743,636 | 483,900 | 259,736 | |
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | T-12 | 31,681,421 | 15,894,296 | 15,787,125 | 12/31/2021 | T-12 | 25,039,832 | 13,482,223 | 11,557,609 |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | T-12 | 15,722,949 | 5,408,260 | 10,314,689 | 12/31/2020 | T-12 | 15,469,038 | 5,933,743 | 9,535,295 |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | T-12 | 12,515,987 | 4,017,737 | 8,498,250 | 12/31/2021 | T-12 | 10,761,762 | 3,705,640 | 7,056,122 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | T-12 | 15,591,134 | 6,975,250 | 8,615,884 | 12/31/2020 | T-12 | 12,363,395 | 7,466,579 | 4,896,816 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | T-12 | 4,444,256 | 3,364,680 | 1,079,576 | 12/31/2020 | T-12 | 10,784,575 | 5,981,730 | 4,802,845 |
A-13
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Most Recent Description | Second Most Recent EGI ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | T-12 | 8,212,368 | 5,588,069 | 2,624,299 | 12/31/2021 | T-12 | 6,012,019 | 4,682,240 | 1,329,779 |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
16.01 | Property | 1 | 700 Ash Street | 0.4% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
16.03 | Property | 1 | 2700 Plum Street | 0.3% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
16.05 | Property | 1 | N2480 County Road M | 0.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
16.07 | Property | 1 | 530 East Main Street | 0.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | T-12 | 2,381,258 | 957,895 | 1,423,362 | 12/31/2020 | T-12 | 2,458,476 | 918,234 | 1,540,242 | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | T-12 | 1,131,384 | 457,447 | 673,937 | 12/31/2020 | T-12 | 1,148,288 | 448,740 | 699,548 | |
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | T-12 | 650,215 | 277,521 | 372,694 | 12/31/2020 | T-12 | 650,215 | 258,179 | 392,037 | |
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | T-12 | 346,039 | 99,902 | 246,136 | 12/31/2020 | T-12 | 398,851 | 91,730 | 307,120 | |
18.04 | Property | 1 | 23 West 70th Street | 0.1% | T-12 | 253,620 | 123,025 | 130,595 | 12/31/2020 | T-12 | 261,122 | 119,585 | 141,537 | |
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | T-12 | 155,490,755 | 66,551,536 | 88,939,219 | 12/31/2020 | T-12 | 147,502,669 | 64,986,057 | 82,516,612 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | T-12 | 2,567,481 | 1,890,688 | 676,793 | 12/31/2020 | T-12 | 4,474,446 | 2,811,454 | 1,662,991 |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | T-12 | 3,552,840 | 1,612,730 | 1,940,110 | 12/31/2021 | T-12 | 3,471,073 | 1,570,742 | 1,900,330 |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | T-12 | 1,735,957 | 400,866 | 1,335,091 | 12/31/2020 | T-12 | 1,569,477 | 420,560 | 1,148,917 |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | T-12 | 1,340,697 | 708,985 | 631,711 | 12/31/2021 | T-12 | NAV | NAV | NAV |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | T-12 | 31,298,297 | 13,037,472 | 18,260,825 | 12/31/2020 | T-12 | 30,760,774 | 13,393,492 | 17,367,282 |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | T-12 | 2,778,282 | 956,322 | 1,821,960 | 12/31/2020 | T-12 | 4,814,914 | 993,987 | 3,820,927 |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | T-12 | 1,181,677 | 219,913 | 961,764 | 12/31/2021 | T-12 | 947,213 | 207,756 | 739,457 |
27.01 | Property | 1 | Belair Plaza | 0.5% | T-12 | 702,709 | 123,210 | 579,499 | 12/31/2021 | T-12 | 547,915 | 108,956 | 438,959 | |
27.02 | Property | 1 | Goshen Village | 0.4% | T-12 | 478,967 | 96,703 | 382,265 | 12/31/2021 | T-12 | 399,298 | 98,800 | 300,498 | |
28 | Loan | 116, 117 | 1 | University Square | 0.9% | T-12 | 1,399,202 | 545,218 | 853,984 | 12/31/2020 | T-12 | 1,774,164 | 602,103 | 1,172,061 |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | T-12 | 1,530,696 | 572,904 | 957,792 | 12/31/2020 | T-12 | 1,619,478 | 558,227 | 1,061,251 |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | T-12 | 1,248,723 | 510,453 | 738,270 | 12/31/2020 | T-12 | NAV | NAV | NAV | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | T-12 | 318,252 | 90,970 | 227,282 | 12/31/2020 | T-12 | NAV | NAV | NAV | |
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | T-12 | 391,275 | 205,675 | 185,600 | 12/31/2020 | T-12 | NAV | NAV | NAV | |
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | T-12 | 395,663 | 176,476 | 219,186 | 12/31/2020 | T-12 | NAV | NAV | NAV | |
31.04 | Property | 1 | 281 Mini Storage | 0.1% | T-12 | 143,534 | 37,331 | 106,203 | 12/31/2020 | T-12 | NAV | NAV | NAV | |
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | T-12 | 2,760,239 | 1,612,428 | 1,147,811 | 12/31/2021 | T-12 | 1,990,685 | 1,360,680 | 630,005 |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | T-12 | 2,457,108 | 1,428,234 | 1,028,875 | 12/31/2021 | T-12 | 1,418,904 | 1,050,556 | 368,348 | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | T-12 | 2,154,137 | 1,171,862 | 982,275 | 12/31/2021 | T-12 | 1,609,517 | 1,063,204 | 546,314 | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | T-5 Ann | 952,453 | 196,715 | 755,738 | 12/31/2020 | T-12 | 930,550 | 189,020 | 741,530 |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | T-3 Ann | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
A-14
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | 12/31/2019 | T-12 | 88.8% | 54,609,882 | 17,099,493 | 37,510,389 | 119,080 | 471,918 | 36,919,391 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | 12/31/2019 | T-12 | 83.6% | 26,740,784 | 6,489,918 | 20,250,866 | 161,392 | 806,960 | 19,282,515 |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | 12/31/2019 | T-12 | 100.0% | 55,178,154 | 10,108,560 | 45,069,593 | 1,887,664 | 1,415,748 | 41,766,181 |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | 12/31/2019 | T-12 | 100.0% | 6,501,553 | 1,145,058 | 5,356,496 | 238,949 | 179,212 | 4,938,335 | |
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | 12/31/2019 | T-12 | 100.0% | 5,326,380 | 508,544 | 4,817,836 | 203,256 | 152,442 | 4,462,138 | |
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | 12/31/2019 | T-12 | 100.0% | 6,711,851 | 1,587,536 | 5,124,315 | 203,256 | 152,442 | 4,768,617 | |
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | 12/31/2019 | T-12 | 100.0% | 5,099,301 | 1,459,081 | 3,640,220 | 122,848 | 92,136 | 3,425,236 | |
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | 12/31/2019 | T-12 | 100.0% | 5,001,109 | 401,290 | 4,599,819 | 203,148 | 152,361 | 4,244,310 | |
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | 12/31/2019 | T-12 | 100.0% | 3,660,336 | 171,164 | 3,489,171 | 126,767 | 95,075 | 3,267,329 | |
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | 12/31/2019 | T-12 | 100.0% | 3,214,617 | 431,314 | 2,783,304 | 116,268 | 87,201 | 2,579,834 | |
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | NAV | NAV | 100.0% | 3,046,813 | 315,274 | 2,731,539 | 129,092 | 96,819 | 2,505,627 | |
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | 12/31/2019 | T-12 | 100.0% | 2,864,263 | 837,845 | 2,026,418 | 33,485 | 25,114 | 1,967,820 | |
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | 12/31/2019 | T-12 | 100.0% | 2,867,390 | 1,091,485 | 1,775,905 | 63,812 | 47,859 | 1,664,234 | |
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | NAV | NAV | 100.0% | 1,590,343 | 179,543 | 1,410,800 | 71,501 | 53,626 | 1,285,674 | |
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | 12/31/2019 | T-12 | 100.0% | 1,518,188 | 259,542 | 1,258,647 | 129,232 | 96,924 | 1,032,491 | |
3.13 | Property | 1 | 7000 West Post Road | 0.2% | 12/31/2019 | T-12 | 100.0% | 1,399,009 | 164,776 | 1,234,233 | 19,191 | 14,393 | 1,200,650 | |
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | 12/31/2019 | T-12 | 100.0% | 1,717,992 | 105,502 | 1,612,490 | 84,582 | 63,437 | 1,464,471 | |
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | 12/31/2019 | T-12 | 100.0% | 1,739,623 | 710,534 | 1,029,090 | 58,878 | 44,158 | 926,054 | |
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | 12/31/2019 | T-12 | 100.0% | 1,790,931 | 494,997 | 1,295,934 | 49,008 | 36,756 | 1,210,170 | |
3.17 | Property | 1 | 951 Trails Road | 0.1% | 12/31/2019 | T-12 | 100.0% | 1,128,453 | 245,077 | 883,377 | 34,390 | 25,793 | 823,194 | |
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | 12/31/2019 | T-12 | 93.6% | 6,300,494 | 1,246,354 | 5,054,140 | 37,063 | 86,762 | 4,930,315 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | NAV | NAV | 95.0% | 14,232,335 | 2,846,467 | 11,385,868 | 348,967 | 441,202 | 10,595,698 |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | NAV | NAV | 95.0% | 2,469,022 | 493,804 | 1,975,217 | 81,586 | 76,540 | 1,817,092 | |
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | NAV | NAV | 95.0% | 2,357,882 | 471,576 | 1,886,306 | 27,100 | 73,094 | 1,786,111 | |
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | NAV | NAV | 95.0% | 2,127,579 | 425,516 | 1,702,064 | 70,303 | 65,955 | 1,565,805 | |
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | NAV | NAV | 95.0% | 1,611,343 | 322,269 | 1,289,074 | 32,766 | 49,952 | 1,206,357 | |
5.05 | Property | 1 | 821 Route 97 | 0.7% | NAV | NAV | 95.0% | 1,592,577 | 318,515 | 1,274,061 | 35,083 | 49,370 | 1,189,608 | |
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | NAV | NAV | 95.0% | 1,450,545 | 290,109 | 1,160,436 | 19,173 | 44,967 | 1,096,297 | |
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | NAV | NAV | 95.0% | 1,499,544 | 299,909 | 1,199,635 | 44,045 | 46,486 | 1,109,104 | |
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | NAV | NAV | 95.0% | 594,048 | 118,810 | 475,239 | 22,434 | 18,416 | 434,389 | |
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | NAV | NAV | 95.0% | 529,795 | 105,959 | 423,836 | 16,477 | 16,424 | 390,936 | |
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | NAV | NAV | 82.5% | 11,713,898 | 5,644,110 | 6,069,788 | 106,295 | 544,321 | 5,419,172 |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | NAV | NAV | 94.7% | 8,263,282 | 2,741,013 | 5,522,269 | 35,539 | 271,160 | 5,215,570 |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | 12/31/2019 | T-12 | 87.7% | 97,560,449 | 39,136,450 | 58,423,999 | 660,862 | 3,353,632 | 54,409,505 |
8.01 | Property | 1 | First National Building | 1.1% | 12/31/2019 | T-12 | 94.7% | 24,218,140 | 8,751,047 | 15,467,092 | 160,024 | 1,030,745 | 14,276,324 | |
8.02 | Property | 1 | The Qube | 0.7% | 12/31/2019 | T-12 | 91.4% | 15,190,314 | 5,694,242 | 9,496,072 | 104,540 | 698,379 | 8,693,152 | |
8.03 | Property | 1 | Chrysler House | 0.6% | 12/31/2019 | T-12 | 79.0% | 11,740,667 | 5,139,250 | 6,601,417 | 68,698 | 389,974 | 6,142,746 | |
8.04 | Property | 1 | 1001 Woodward | 0.5% | 12/31/2019 | T-12 | 87.0% | 11,833,265 | 4,506,929 | 7,326,336 | 63,808 | 375,085 | 6,887,443 | |
8.05 | Property | 1 | One Woodward | 0.4% | 12/31/2019 | T-12 | 92.4% | 10,421,702 | 4,768,719 | 5,652,984 | 74,051 | 482,862 | 5,096,070 | |
8.06 | Property | 1 | The Z Garage | 0.3% | 12/31/2019 | T-12 | NAP | 4,333,672 | 2,201,877 | 2,131,796 | 38,209 | 14,705 | 2,078,882 | |
8.07 | Property | 1 | Two Detroit Garage | 0.2% | 12/31/2019 | T-12 | NAP | 4,136,711 | 1,180,174 | 2,956,536 | 27,650 | 0 | 2,928,886 | |
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | 12/31/2019 | T-12 | 95.0% | 4,058,229 | 1,375,879 | 2,682,351 | 28,507 | 199,255 | 2,454,589 | |
8.09 | Property | 1 | 1001 Brush Street | 0.2% | 12/31/2019 | T-12 | NAP | 3,237,726 | 1,504,379 | 1,733,347 | 28,100 | 21,371 | 1,683,875 | |
8.10 | Property | 1 | The Assembly | 0.2% | 12/31/2019 | T-12 | 74.0% | 2,741,081 | 1,292,767 | 1,448,315 | 23,082 | 90,307 | 1,334,926 | |
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | 12/31/2019 | T-12 | NAP | 2,451,762 | 850,847 | 1,600,915 | 15,925 | 0 | 1,584,990 | |
8.12 | Property | 1 | Vinton | 0.1% | 12/31/2019 | T-12 | 95.0% | 1,278,493 | 886,306 | 392,187 | 6,104 | 8,260 | 377,823 | |
8.13 | Property | 1 | 1401 First Street | 0.1% | 12/31/2019 | T-12 | NAP | 1,131,300 | 613,395 | 517,905 | 15,825 | 0 | 502,080 | |
8.14 | Property | 1 | Lane Bryant Building | 0.0% | 12/31/2019 | T-12 | 94.8% | 787,387 | 370,639 | 416,748 | 6,339 | 42,689 | 367,719 | |
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | 12/31/2020 | T-12 | 88.7% | 37,490,628 | 17,715,360 | 19,775,267 | 295,000 | 1,219,032 | 18,261,235 |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | 12/31/2019 | T-12 | 95.0% | 15,195,761 | 7,565,364 | 7,630,397 | 55,912 | 0 | 7,574,486 |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | 12/31/2020 | T-12 | 93.9% | 12,494,146 | 4,259,008 | 8,235,138 | 92,483 | 623,464 | 7,519,190 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | NAV | NAV | 92.5% | 10,181,784 | 254,545 | 9,927,240 | 112,193 | 0 | 9,815,047 |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | NAV | NAV | 92.5% | 821,985 | 20,550 | 801,435 | 6,288 | 0 | 795,148 | |
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | NAV | NAV | 92.5% | 903,510 | 22,588 | 880,923 | 9,157 | 0 | 871,765 | |
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | NAV | NAV | 92.5% | 895,426 | 22,386 | 873,040 | 21,354 | 0 | 851,687 | |
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | NAV | NAV | 92.5% | 737,466 | 18,437 | 719,030 | 6,347 | 0 | 712,683 | |
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | NAV | NAV | 92.5% | 722,843 | 18,071 | 704,772 | 6,636 | 0 | 698,136 | |
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | NAV | NAV | 92.5% | 542,013 | 13,550 | 528,463 | 6,840 | 0 | 521,623 | |
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | NAV | NAV | 92.5% | 534,826 | 13,371 | 521,455 | 2,384 | 0 | 519,071 | |
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | NAV | NAV | 92.5% | 699,757 | 17,494 | 682,263 | 6,293 | 0 | 675,970 | |
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | NAV | NAV | 92.5% | 592,919 | 14,823 | 578,096 | 6,486 | 0 | 571,610 | |
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | NAV | NAV | 92.5% | 613,836 | 15,346 | 598,490 | 6,347 | 0 | 592,144 | |
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | NAV | NAV | 92.5% | 357,819 | 8,945 | 348,873 | 1,988 | 0 | 346,885 | |
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | NAV | NAV | 92.5% | 242,493 | 6,062 | 236,431 | 6,525 | 0 | 229,906 | |
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | NAV | NAV | 92.5% | 222,966 | 5,574 | 217,392 | 1,645 | 0 | 215,747 | |
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | NAV | NAV | 92.5% | 165,335 | 4,133 | 161,201 | 2,436 | 0 | 158,765 | |
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | NAV | NAV | 92.5% | 175,893 | 4,397 | 171,496 | 795 | 0 | 170,701 | |
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | NAV | NAV | 92.5% | 143,552 | 3,589 | 139,963 | 1,440 | 0 | 138,523 | |
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | NAV | NAV | 92.5% | 141,106 | 3,528 | 137,578 | 450 | 0 | 137,128 | |
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | NAV | NAV | 92.5% | 149,831 | 3,746 | 146,086 | 638 | 0 | 145,448 | |
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | NAV | NAV | 92.5% | 121,795 | 3,045 | 118,750 | 525 | 0 | 118,225 | |
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | NAV | NAV | 92.5% | 115,533 | 2,888 | 112,645 | 1,073 | 0 | 111,572 | |
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | NAV | NAV | 92.5% | 127,465 | 3,187 | 124,278 | 750 | 0 | 123,528 | |
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | NAV | NAV | 92.5% | 121,228 | 3,031 | 118,197 | 1,575 | 0 | 116,622 | |
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | NAV | NAV | 92.5% | 111,715 | 2,793 | 108,922 | 1,253 | 0 | 107,669 | |
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | NAV | NAV | 92.5% | 102,645 | 2,566 | 100,079 | 1,354 | 0 | 98,725 | |
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | NAV | NAV | 92.5% | 105,738 | 2,643 | 103,095 | 822 | 0 | 102,273 | |
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | NAV | NAV | 92.5% | 95,969 | 2,399 | 93,570 | 1,245 | 0 | 92,325 | |
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | NAV | NAV | 92.5% | 86,887 | 2,172 | 84,715 | 1,354 | 0 | 83,361 | |
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | NAV | NAV | 92.5% | 91,316 | 2,283 | 89,033 | 1,424 | 0 | 87,609 | |
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | NAV | NAV | 92.5% | 81,638 | 2,041 | 79,597 | 1,354 | 0 | 78,243 | |
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | NAV | NAV | 92.5% | 74,786 | 1,870 | 72,917 | 733 | 0 | 72,184 | |
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | NAV | NAV | 92.5% | 82,156 | 2,054 | 80,102 | 1,610 | 0 | 78,492 | |
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | NAV | NAV | 92.5% | 68,065 | 1,702 | 66,364 | 1,352 | 0 | 65,011 | |
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | NAV | NAV | 92.5% | 70,223 | 1,756 | 68,468 | 1,352 | 0 | 67,116 | |
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | NAV | NAV | 92.5% | 61,049 | 1,526 | 59,523 | 371 | 0 | 59,151 | |
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | 12/31/2019 | T-12 | 88.1% | 18,082,957 | 9,295,307 | 8,787,650 | 96,360 | 270,656 | 8,420,634 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | 12/31/2019 | T-12 | 83.3% | 10,725,393 | 5,675,328 | 5,050,065 | 429,016 | 0 | 4,621,049 |
A-15
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | 12/31/2020 | T-12 | 76.0% | 9,270,983 | 6,115,968 | 3,155,015 | 370,839 | 0 | 2,784,176 |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | NAV | NAV | 95.0% | 6,590,290 | 200,938 | 6,389,353 | 0 | 465,609 | 5,923,744 |
16.01 | Property | 1 | 700 Ash Street | 0.4% | NAV | NAV | 95.0% | 1,592,228 | 48,547 | 1,543,681 | 0 | 104,537 | 1,439,144 | |
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | NAV | NAV | 95.0% | 1,415,046 | 43,145 | 1,371,902 | 0 | 86,911 | 1,284,991 | |
16.03 | Property | 1 | 2700 Plum Street | 0.3% | NAV | NAV | 95.0% | 1,101,421 | 33,582 | 1,067,839 | 0 | 70,689 | 997,150 | |
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | NAV | NAV | 95.0% | 720,986 | 21,983 | 699,003 | 0 | 48,450 | 650,553 | |
16.05 | Property | 1 | N2480 County Road M | 0.1% | NAV | NAV | 95.0% | 480,791 | 14,659 | 466,131 | 0 | 37,620 | 428,511 | |
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | NAV | NAV | 95.0% | 458,107 | 13,968 | 444,139 | 0 | 33,123 | 411,017 | |
16.07 | Property | 1 | 530 East Main Street | 0.1% | NAV | NAV | 95.0% | 421,137 | 12,840 | 408,297 | 0 | 51,593 | 356,704 | |
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | NAV | NAV | 95.0% | 400,574 | 12,213 | 388,360 | 0 | 32,687 | 355,674 | |
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | NAV | NAV | 95.0% | 2,040,748 | 408,150 | 1,632,598 | 63,487 | 61,222 | 1,507,889 |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | NAV | NAV | 95.0% | 1,342,544 | 268,509 | 1,074,035 | 46,482 | 40,276 | 987,276 | |
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | NAV | NAV | 95.0% | 224,508 | 44,902 | 179,606 | 5,315 | 6,735 | 167,556 | |
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | NAV | NAV | 95.0% | 195,953 | 39,191 | 156,763 | 4,864 | 5,879 | 146,020 | |
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | NAV | NAV | 95.0% | 162,843 | 32,569 | 130,275 | 3,895 | 4,885 | 121,494 | |
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | NAV | NAV | 95.0% | 114,899 | 22,980 | 91,920 | 2,931 | 3,447 | 85,541 | |
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | 12/31/2019 | T-12 | 98.0% | 2,304,445 | 1,038,651 | 1,265,794 | 23,750 | 0 | 1,242,044 | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | 12/31/2019 | T-12 | 98.0% | 1,065,934 | 517,018 | 548,916 | 12,507 | 0 | 536,409 | |
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | 12/31/2019 | T-12 | 98.0% | 637,710 | 293,989 | 343,720 | 6,435 | 0 | 337,285 | |
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | 12/31/2019 | T-12 | 98.0% | 358,856 | 94,426 | 264,431 | 2,950 | 0 | 261,481 | |
18.04 | Property | 1 | 23 West 70th Street | 0.1% | 12/31/2019 | T-12 | 98.0% | 241,946 | 133,218 | 108,728 | 1,858 | 0 | 106,869 | |
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | 12/31/2019 | T-12 | 93.5% | 159,706,334 | 64,433,228 | 95,273,106 | 418,915 | 2,743,708 | 92,110,483 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | 12/31/2019 | T-12 | 65.0% | 4,997,695 | 2,740,652 | 2,257,043 | 199,908 | 0 | 2,057,135 |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | 12/31/2020 | T-12 | 76.1% | 3,321,370 | 1,569,073 | 1,752,297 | 44,250 | 46,249 | 1,661,798 |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | 12/31/2019 | T-12 | 91.5% | 1,875,412 | 406,824 | 1,468,588 | 19,396 | 59,900 | 1,389,291 |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | NAV | NAV | 83.9% | 2,158,398 | 712,785 | 1,445,613 | 18,147 | 55,735 | 1,371,732 |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAV | NAV | 95.0% | 1,019,146 | 30,136 | 989,010 | 11,559 | 0 | 977,451 |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | 12/31/2019 | T-12 | 78.0% | 32,650,130 | 13,331,718 | 19,318,412 | 146,221 | 0 | 19,172,191 |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | 12/31/2019 | T-12 | 95.0% | 5,065,136 | 1,233,191 | 3,831,944 | 6,979 | 0 | 3,824,965 |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | 12/31/2020 | T-12 | 90.7% | 1,183,322 | 220,917 | 962,405 | 19,598 | 23,074 | 919,733 |
27.01 | Property | 1 | Belair Plaza | 0.5% | 12/31/2020 | T-12 | 96.3% | 695,117 | 124,053 | 571,064 | 10,438 | 15,947 | 544,680 | |
27.02 | Property | 1 | Goshen Village | 0.4% | 12/31/2020 | T-12 | 83.8% | 488,205 | 96,865 | 391,340 | 9,160 | 7,127 | 375,053 | |
28 | Loan | 116, 117 | 1 | University Square | 0.9% | 12/31/2019 | T-12 | 95.0% | 1,569,023 | 549,839 | 1,019,184 | 8,978 | 30,606 | 979,601 |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | NAV | NAV | 95.0% | 1,233,155 | 361,094 | 872,061 | 11,023 | 22,046 | 838,991 |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | 12/31/2019 | T-12 | 95.0% | 1,852,899 | 630,523 | 1,222,376 | 24,476 | 27,506 | 1,170,395 |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | NAV | NAV | 91.6% | 1,411,694 | 590,797 | 820,896 | 15,049 | 0 | 805,847 | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | NAV | NAV | 92.5% | 378,449 | 121,300 | 257,149 | 3,777 | 0 | 253,371 | |
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | NAV | NAV | 91.7% | 453,950 | 231,202 | 222,748 | 2,364 | 0 | 220,383 | |
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | NAV | NAV | 89.5% | 426,431 | 194,081 | 232,350 | 5,192 | 0 | 227,158 | |
31.04 | Property | 1 | 281 Mini Storage | 0.1% | NAV | NAV | 93.7% | 152,864 | 44,214 | 108,650 | 3,716 | 0 | 104,935 | |
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | 12/31/2020 | T-12 | 75.0% | 2,845,758 | 1,707,465 | 1,138,294 | 113,830 | 0 | 1,024,463 |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | 12/31/2020 | T-12 | 83.0% | 2,565,487 | 1,470,638 | 1,094,849 | 102,619 | 0 | 992,230 | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | 12/31/2020 | T-12 | 75.0% | 2,264,511 | 1,254,144 | 1,010,366 | 90,580 | 0 | 919,786 | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAV | NAV | 94.2% | 766,597 | 287,502 | 479,095 | 7,600 | 0 | 471,495 |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | 12/31/2019 | T-12 | 95.0% | 846,362 | 190,443 | 655,918 | 6,668 | 0 | 649,251 |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | NAV | NAV | 94.3% | 479,680 | 194,530 | 285,150 | 12,719 | 0 | 272,431 |
A-16
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) | Appraised Value ($) | Appraised Value Type | Appraisal Date |
4 | 4 | |||||||||||
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | 3.42 | 3.37 | 9.6% | 9.5% | 913,000,000 | As Is | 11/5/2021 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | 2.45 | 2.34 | 13.5% | 12.9% | 349,000,000 | As Is | 11/11/2021 |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | 3.37 | 3.12 | 13.2% | 12.2% | 1,175,000,000 | As Portfolio | 1/3/2022 |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | 140,000,000 | As Is | 12/15/2021 | |||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | 132,100,000 | As Is | 12/21/2021 | |||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | 115,400,000 | As Is | 12/15/2021 | |||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | 123,000,000 | As Is | 1/3/2022 | |||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | 112,500,000 | As Is | 12/23/2021 | |||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | 107,900,000 | As Is | 12/22/2021 | |||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | 57,600,000 | As Is | 12/16/2021 | |||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | 50,400,000 | As Is | 12/20/2021 | |||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | 51,400,000 | As Is | 12/9/2021 | |||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | 39,500,000 | As Is | 12/15/2021 | |||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | 33,400,000 | As Is | 12/16/2021 | |||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | 35,500,000 | As Is | 1/3/2022 | |||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | 30,400,000 | As Is | 12/14/2021 | |||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | 29,800,000 | As Is | 12/28/2021 | |||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | 27,500,000 | As Is | 12/28/2021 | |||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | 24,300,000 | As Is | 12/15/2021 | |||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | 17,600,000 | As Is | 12/15/2021 | |||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | 1.51 | 1.47 | 7.1% | 6.9% | 102,000,000 | As Is | 2/24/2022 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | 2.09 | 1.95 | 8.3% | 7.7% | 219,100,000 | Various | Various |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | 37,500,000 | As Is | 1/26/2022 | |||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | 35,800,000 | As Is | 1/21/2022 | |||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | 32,300,000 | As Is | 1/26/2022 | |||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | 28,400,000 | As Is | 1/14/2022 | |||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | 24,200,000 | As If Complete | 1/19/2022 | |||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | 22,000,000 | As Is | 1/6/2022 | |||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | 21,800,000 | As Is | 1/24/2022 | |||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | 9,000,000 | As Is | 1/21/2022 | |||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | 8,100,000 | As Is | 1/24/2022 | |||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | 1.76 | 1.57 | 9.3% | 8.3% | 103,100,000 | Prospective Market Value Upon Completion of Free Rent Period to Cigna | 3/1/2023 |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | 1.74 | 1.65 | 9.2% | 8.7% | 97,500,000 | As Is | 2/4/2022 |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | 3.55 | 3.30 | 13.6% | 12.7% | 724,300,000 | As Is | Various |
8.01 | Property | 1 | First National Building | 1.1% | 162,000,000 | As Is | 8/30/2021 | |||||
8.02 | Property | 1 | The Qube | 0.7% | 103,000,000 | As Is | 8/30/2021 | |||||
8.03 | Property | 1 | Chrysler House | 0.6% | 83,000,000 | As Is | 8/30/2021 | |||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | 80,000,000 | As Is | 8/30/2021 | |||||
8.05 | Property | 1 | One Woodward | 0.4% | 58,000,000 | As Is | 8/30/2021 | |||||
8.06 | Property | 1 | The Z Garage | 0.3% | 53,000,000 | As Is | 9/10/2021 | |||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | 37,000,000 | As Is | 9/10/2021 | |||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | 35,000,000 | As Is | 8/30/2021 | |||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | 32,000,000 | As Is | 9/10/2021 | |||||
8.10 | Property | 1 | The Assembly | 0.2% | 23,100,000 | As Is | 8/30/2021 | |||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | 21,000,000 | As Is | 9/10/2021 | |||||
8.12 | Property | 1 | Vinton | 0.1% | 17,500,000 | As Is | 8/30/2021 | |||||
8.13 | Property | 1 | 1401 First Street | 0.1% | 13,500,000 | As Is | 9/10/2021 | |||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | 6,200,000 | As Is | 8/30/2021 | |||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | 1.82 | 1.68 | 9.4% | 8.7% | 335,200,000 | As Is | 1/31/2022 |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | 1.88 | 1.87 | 8.8% | 8.7% | 132,500,000 | As Is | 10/27/2021 |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | 2.04 | 1.86 | 9.8% | 9.0% | 125,000,000 | As Is | 3/11/2022 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | 2.06 | 2.03 | 9.6% | 9.4% | 195,600,000 | As Is | Various |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | 16,700,000 | As Is | 3/6/2022 | |||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | 17,000,000 | As Is | 2/24/2022 | |||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | 16,100,000 | As Is | 3/7/2022 | |||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | 14,900,000 | As Is | 3/3/2022 | |||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | 14,700,000 | As Is | 3/3/2022 | |||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | 10,800,000 | As Is | 3/7/2022 | |||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | 9,180,000 | As Is | 3/3/2022 | |||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | 14,200,000 | As Is | 3/3/2022 | |||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | 12,000,000 | As Is | 3/3/2022 | |||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | 12,400,000 | As Is | 3/6/2022 | |||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | 6,730,000 | As Is | 3/3/2022 | |||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | 4,550,000 | As Is | 3/9/2022 | |||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | 3,710,000 | As Is | 3/8/2022 | |||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | 3,200,000 | As Is | 2/24/2022 | |||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | 3,090,000 | As Is | 3/3/2022 | |||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | 3,000,000 | As Is | 3/4/2022 | |||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | 2,700,000 | As Is | 2/26/2022 | |||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | 2,610,000 | As Is | 3/3/2022 | |||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | 2,400,000 | As Is | 2/22/2022 | |||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | 2,480,000 | As Is | 3/7/2022 | |||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | 2,360,000 | As Is | 3/3/2022 | |||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | 2,260,000 | As Is | 3/4/2022 | |||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | 2,025,000 | As Is | 3/3/2022 | |||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | 1,900,000 | As Is | 2/18/2022 | |||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | 1,840,000 | As Is | 3/3/2022 | |||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | 1,740,000 | As Is | 3/7/2022 | |||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | 1,570,000 | As Is | 3/5/2022 | |||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | 1,600,000 | As Is | 2/28/2022 | |||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | 1,500,000 | As Is | 3/5/2022 | |||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | 1,480,000 | As Is | 3/4/2022 | |||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | 1,275,000 | As Is | 3/1/2022 | |||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | 1,220,000 | As Is | 2/25/2022 | |||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | 1,320,000 | As Is | 3/5/2022 | |||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | 1,060,000 | As Is | 3/7/2022 | |||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | 2.71 | 2.60 | 10.2% | 9.8% | 155,000,000 | As Is | 11/16/2021 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | 2.64 | 2.42 | 16.9% | 15.4% | 58,000,000 | As Is | 10/13/2021 |
A-17
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) | Appraised Value ($) | Appraised Value Type | Appraisal Date |
4 | 4 | |||||||||||
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | 2.43 | 2.14 | 13.9% | 12.3% | 34,050,000 | As Is | 10/1/2021 |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | 15,500,000 | As Is | 10/1/2021 | |||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | 9,750,000 | As Is | 10/1/2021 | |||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | 8,800,000 | As Is | 10/1/2021 | |||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | 3.50 | 3.25 | 13.2% | 12.3% | 82,475,000 | As Is | Various |
16.01 | Property | 1 | 700 Ash Street | 0.4% | 19,900,000 | As Is | 9/24/2021 | |||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | 17,750,000 | As Is | 9/27/2021 | |||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | 13,800,000 | As Is | 9/27/2021 | |||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | 9,000,000 | As Is | 9/29/2021 | |||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | 6,000,000 | As Is | 9/24/2021 | |||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | 5,700,000 | As Is | 9/24/2021 | |||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | 5,300,000 | As Is | 9/22/2021 | |||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | 5,025,000 | As Is | 9/27/2021 | |||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | 1.84 | 1.70 | 9.3% | 8.6% | 27,730,000 | As Is | Various |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | 18,000,000 | As Is | 2/23/2022 | |||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | 3,130,000 | As Is | 3/3/2022 | |||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | 2,600,000 | As Is | 2/24/2022 | |||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | 2,500,000 | As Is | 2/23/2022 | |||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | 1,500,000 | As Is | 2/24/2022 | |||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | 1.31 | 1.28 | 7.2% | 7.1% | 32,550,000 | As Is | 3/2/2022 | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | 14,900,000 | As Is | 3/2/2022 | |||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | 8,250,000 | As Is | 3/2/2022 | |||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | 6,450,000 | As Is | 3/2/2022 | |||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | 2,950,000 | As Is | 3/2/2022 | |||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | 4.65 | 4.50 | 13.2% | 12.7% | 1,700,000,000 | As Is | 10/1/2021 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | 1.94 | 1.77 | 14.1% | 12.9% | 26,000,000 | As Is | 1/1/2022 |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | 2.26 | 2.14 | 12.4% | 11.7% | 23,600,000 | As Is | 3/7/2022 |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | 2.33 | 2.21 | 10.7% | 10.2% | 21,700,000 | As Is | 2/17/2022 |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | 1.64 | 1.56 | 10.9% | 10.3% | 23,750,000 | Prospective Value Upon Stabilization | 11/1/2022 |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | 1.41 | 1.39 | 7.9% | 7.8% | 21,600,000 | As Is | 1/31/2022 |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | 3.19 | 3.16 | 9.2% | 9.1% | 330,000,000 | As Is | 9/21/2021 |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | 2.79 | 2.78 | 9.6% | 9.6% | 73,400,000 | As Is | 10/14/2021 |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | 1.39 | 1.33 | 9.2% | 8.8% | 15,075,000 | Various | 4/1/2023 |
27.01 | Property | 1 | Belair Plaza | 0.5% | 8,300,000 | Prospective Market Value Upon Completion | 4/1/2023 | |||||
27.02 | Property | 1 | Goshen Village | 0.4% | 6,775,000 | Prospective Market Value Upon Completion/Stabilization | 4/1/2023 | |||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | 2.27 | 2.18 | 10.2% | 9.8% | 17,500,000 | As Is | 1/8/2022 |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | 1.33 | 1.28 | 9.2% | 8.8% | 17,400,000 | As Is | 3/9/2022 |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | 2.05 | 1.96 | 13.3% | 12.7% | 14,200,000 | As Is | 3/16/2022 |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | 1.88 | 1.84 | 9.5% | 9.3% | 14,775,000 | As Is | Various | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | 5,300,000 | As Is | 2/2/2022 | |||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | 4,200,000 | As Is | 2/15/2022 | |||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | 3,500,000 | As Is | 2/24/2022 | |||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | 1,775,000 | As Is | 2/16/2022 | |||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | 2.71 | 2.44 | 17.5% | 15.8% | 11,100,000 | As Is | 3/2/2022 |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | 2.40 | 2.18 | 16.9% | 15.3% | 10,000,000 | As Is | 1/4/2022 | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | 2.53 | 2.30 | 17.6% | 16.0% | 8,700,000 | As Is | 12/1/2021 | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | 1.68 | 1.65 | 8.3% | 8.2% | 9,540,000 | As Is | 3/9/2022 |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | 2.45 | 2.42 | 11.6% | 11.5% | 8,650,000 | As Is | 2/17/2022 |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | 1.39 | 1.33 | 9.5% | 9.1% | 4,700,000 | As Is | 3/3/2022 |
A-18
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) | Largest Tenant | Largest Tenant SF |
5 | ||||||||||||
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | 42.6% | 42.6% | 87.3% | 11/1/2021 | No | CoreSite | 176,685 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | 43.0% | 43.0% | 78.3% | 2/21/2022 | No | County of Los Angeles-Dept. of Children & Family Services | 204,484 |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | 29.0% | 29.0% | 100.0% | ||||
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | 100.0% | 5/6/2022 | Yes | Restoration Hardware, Inc. | 1,194,744 | |||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | 100.0% | 5/6/2022 | Yes | Amazon.com Services, Inc. | 1,016,281 | |||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | 100.0% | 5/6/2022 | Yes | Amazon.com Services, Inc. | 1,016,281 | |||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | 100.0% | 5/6/2022 | Yes | UPS Supply Chain Solutions, Inc. | 614,240 | |||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | 100.0% | 5/6/2022 | Yes | Amazon.com Services, Inc. | 1,015,740 | |||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | 100.0% | 5/6/2022 | Yes | BJ’s Wholesale Club, Inc. | 633,836 | |||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | 100.0% | 5/6/2022 | Yes | Avnet, Inc. | 581,342 | |||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | 100.0% | 5/6/2022 | Yes | ELC Distribution Center LLC | 645,462 | |||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | 100.0% | 5/6/2022 | Yes | YNAP Corporation | 167,424 | |||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | 100.0% | 2/1/2022 | No | Bunzl Minneapolis, LLC | 155,313 | |||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | 100.0% | 5/6/2022 | Yes | SYNNEX Corporation | 357,504 | |||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | 100.0% | 5/6/2022 | Yes | Barrett Distribution Centers, LLC | 646,160 | |||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | 100.0% | 5/6/2022 | Yes | Federal Express Corporation | 95,953 | |||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | 100.0% | 5/6/2022 | Yes | Amcor Rigid Plastics USA, Inc. | 422,912 | |||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | 100.0% | 5/6/2022 | Yes | BlueTriton Brands, Inc. | 294,388 | |||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | 100.0% | 2/1/2022 | No | Stanley Security Solutions, Inc. | 108,467 | |||
3.17 | Property | 1 | 951 Trails Road | 0.1% | 100.0% | 5/6/2022 | Yes | Joseph T. Ryerson & Son, Inc. | 171,951 | |||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | 69.6% | 69.6% | 93.9% | 3/1/2022 | No | Great Performances | 66,304 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | 62.8% | 62.8% | 100.0% | ||||
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | 100.0% | 4/1/2022 | Yes | Shearer’s Foods LLC | 515,972 | |||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | 100.0% | 4/1/2022 | Yes | Shearer’s Foods LLC | 171,390 | |||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | 100.0% | 4/1/2022 | Yes | Shearer’s Foods LLC | 444,618 | |||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | 100.0% | 4/1/2022 | Yes | Shearer’s Foods LLC | 207,222 | |||
5.05 | Property | 1 | 821 Route 97 | 0.7% | 100.0% | 4/1/2022 | Yes | Shearer’s Foods LLC | 221,876 | |||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | 100.0% | 4/1/2022 | Yes | Shearer’s Foods LLC | 121,253 | |||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | 100.0% | 4/1/2022 | Yes | Shearer’s Foods LLC | 278,553 | |||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | 100.0% | 4/1/2022 | Yes | Shearer’s Foods LLC | 141,878 | |||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | 100.0% | 4/1/2022 | Yes | Shearer’s Foods LLC | 104,203 | |||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | 63.0% | 63.0% | 80.4% | 1/1/2022 | No | CIGNA | 192,640 |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | 61.5% | 61.5% | 96.3% | 3/14/2022 | No | Convercent | 36,727 |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | 59.4% | 59.4% | 88.7% | ||||
8.01 | Property | 1 | First National Building | 1.1% | 94.9% | 11/10/2021 | No | Amrock, Inc | 424,486 | |||
8.02 | Property | 1 | The Qube | 0.7% | 90.6% | 11/10/2021 | No | Quicken Loans Inc. | 407,050 | |||
8.03 | Property | 1 | Chrysler House | 0.6% | 79.9% | 11/10/2021 | No | Quicken Loans Inc. | 183,664 | |||
8.04 | Property | 1 | 1001 Woodward | 0.5% | 88.9% | 11/10/2021 | No | Quicken Loans Inc. | 122,475 | |||
8.05 | Property | 1 | One Woodward | 0.4% | 92.9% | 11/10/2021 | No | Quicken Loans Inc. | 171,622 | |||
8.06 | Property | 1 | The Z Garage | 0.3% | NAP | NAP | NAP | NAP | NAP | |||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | NAP | NAP | NAP | NAP | NAP | |||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | 100.0% | 11/10/2021 | No | LinkedIn Corporation | 74,497 | |||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | NAP | NAP | NAP | NAP | NAP | |||
8.10 | Property | 1 | The Assembly | 0.2% | 75.0% | 9/3/2021 | No | Coyote Logistics | 58,192 | |||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | NAP | NAP | NAP | NAP | NAP | |||
8.12 | Property | 1 | Vinton | 0.1% | 61.9% | 9/3/2021 | No | Besa Partners LLC | 5,693 | |||
8.13 | Property | 1 | 1401 First Street | 0.1% | NAP | NAP | NAP | NAP | NAP | |||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | 95.2% | 11/10/2021 | No | Detroit Labs, LLC | 17,284 | |||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | 62.6% | 62.6% | 90.5% | 2/1/2022 | No | iCIMS, Inc. | 331,378 |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | 65.5% | 65.5% | 100.0% | 5/6/2022 | Yes | Squire Patton Boggs (US) LLP | 207,081 |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | 67.2% | 67.2% | 95.5% | 3/1/2022 | No | Best Buy | 30,038 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | 53.1% | 53.1% | 100.0% | ||||
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | 100.0% | 5/1/2022 | Yes | Walmart Neighborhood Market | 41,917 | |||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | 100.0% | 5/1/2022 | Yes | Pick ‘n Save | 61,048 | |||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | 100.0% | 5/1/2022 | Yes | Schnucks | 142,357 | |||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | 100.0% | 5/1/2022 | Yes | Walmart Neighborhood Market | 42,311 | |||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | 100.0% | 5/1/2022 | Yes | Walmart Neighborhood Market | 44,237 | |||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | 100.0% | 5/1/2022 | Yes | Publix | 45,600 | |||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | 100.0% | 5/1/2022 | Yes | PNC Bank, N.A. | 15,896 | |||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | 100.0% | 5/1/2022 | Yes | Walmart Neighborhood Market | 41,952 | |||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | 100.0% | 5/1/2022 | Yes | Walmart Neighborhood Market | 43,240 | |||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | 100.0% | 5/1/2022 | Yes | Walmart Neighborhood Market | 42,311 | |||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | 100.0% | 5/1/2022 | Yes | CVS Pharmacy | 13,253 | |||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | 100.0% | 5/1/2022 | Yes | Huntington Bancshares | 43,500 | |||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | 100.0% | 5/1/2022 | Yes | CVS Pharmacy | 10,965 | |||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | 100.0% | 5/1/2022 | Yes | O’Reilly Auto Parts | 16,240 | |||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | 100.0% | 5/1/2022 | Yes | U.S. Bank National Association | 5,300 | |||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | 100.0% | 5/1/2022 | Yes | CVS Pharmacy | 9,600 | |||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | 100.0% | 5/1/2022 | Yes | 7-Eleven | 3,000 | |||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | 100.0% | 5/1/2022 | Yes | U.S. Bank National Association | 4,250 | |||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | 100.0% | 5/1/2022 | Yes | Sherwin Williams | 3,500 | |||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | 100.0% | 5/1/2022 | Yes | O’Reilly Auto Parts | 7,150 | |||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | 100.0% | 5/1/2022 | Yes | PNC Bank, N.A. | 5,000 | |||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | 100.0% | 5/1/2022 | Yes | Napa Auto Parts | 10,500 | |||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | 100.0% | 5/1/2022 | Yes | Family Dollar | 8,353 | |||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | 100.0% | 5/1/2022 | Yes | Dollar General | 9,026 | |||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | 100.0% | 5/1/2022 | Yes | U.S. Bank National Association | 5,477 | |||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | 100.0% | 5/1/2022 | Yes | Dollar Tree | 8,300 | |||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | 100.0% | 5/1/2022 | Yes | Dollar General | 9,026 | |||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | 100.0% | 5/1/2022 | Yes | Dollar General | 9,495 | |||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | 100.0% | 5/1/2022 | Yes | Dollar General | 9,026 | |||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | 100.0% | 5/1/2022 | Yes | Sherwin Williams | 4,884 | |||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | 100.0% | 5/1/2022 | Yes | Dollar General | 10,736 | |||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | 100.0% | 5/1/2022 | Yes | Dollar General | 9,014 | |||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | 100.0% | 5/1/2022 | Yes | Dollar General | 9,014 | |||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | 100.0% | 5/1/2022 | Yes | Citizens Bank | 2,475 | |||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | 55.5% | 55.5% | 88.7% | 11/3/2021 | No | NielsenIQ | 212,555 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | 51.7% | 42.4% | 64.5% | 12/31/2021 | NAP | NAP | NAP |
A-19
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) | Largest Tenant | Largest Tenant SF |
5 | ||||||||||||
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | 66.5% | 56.1% | 73.2% | ||||
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | 65.9% | 2/28/2022 | NAP | NAP | NAP | |||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | 60.7% | 2/28/2022 | NAP | NAP | NAP | |||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | 81.3% | 2/28/2022 | NAP | NAP | NAP | |||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | 58.5% | 58.5% | 100.0% | ||||
16.01 | Property | 1 | 700 Ash Street | 0.4% | 100.0% | 4/1/2022 | Yes | Grede Casting | 366,798 | |||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | 100.0% | 4/1/2022 | Yes | Grede Casting | 304,950 | |||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | 100.0% | 4/1/2022 | Yes | Grede Casting | 248,030 | |||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | 100.0% | 4/1/2022 | Yes | Grede Casting | 170,000 | |||
16.05 | Property | 1 | N2480 County Road M | 0.1% | 100.0% | 4/1/2022 | Yes | Grede Casting | 132,000 | |||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | 100.0% | 4/1/2022 | Yes | Grede Casting | 116,220 | |||
16.07 | Property | 1 | 530 East Main Street | 0.1% | 100.0% | 4/1/2022 | Yes | Grede Casting | 181,028 | |||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | 100.0% | 4/1/2022 | Yes | Grede Casting | 114,690 | |||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | 63.4% | 63.4% | 100.0% | ||||
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | 100.0% | 4/1/2022 | Yes | LaForce LLC | 238,215 | |||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | 100.0% | 4/1/2022 | Yes | LaForce LLC | 29,998 | |||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | 100.0% | 4/1/2022 | Yes | LaForce LLC | 25,347 | |||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | 100.0% | 4/1/2022 | Yes | LaForce LLC | 21,160 | |||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | 100.0% | 4/1/2022 | Yes | LaForce LLC | 13,944 | |||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | 53.8% | 53.8% | 100.0% | |||||
18.01 | Property | 1 | 110 West 69th Street | 0.7% | 100.0% | 2/2/2022 | NAP | NAP | NAP | |||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | 100.0% | 2/2/2022 | NAP | NAP | NAP | |||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | 100.0% | 3/2/2022 | NAP | NAP | NAP | |||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | 100.0% | 2/2/2022 | NAP | NAP | NAP | |||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | 42.5% | 42.5% | 96.3% | 11/1/2021 | No | Kirkland & Ellis | 616,139 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | 61.5% | 52.3% | 54.0% | 2/28/2022 | NAP | NAP | NAP |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | 60.0% | 60.0% | 75.8% | 3/1/2022 | No | Molina Healthcare of Mississippi Inc. | 50,817 |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | 63.0% | 63.0% | 93.0% | 3/31/2022 | No | Raley’s (Store #114) | 59,018 |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | 56.0% | 46.4% | 85.0% | 11/1/2021 | No | Planet Fitness | 20,014 |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | 57.9% | 57.9% | 100.0% | 5/6/2022 | Yes | Safeway Inc. | 57,795 |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | 63.8% | 63.8% | 77.0% | 5/6/2022 | Yes | Novo Nordisk | 563,289 |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | 54.5% | 54.5% | 100.0% | 11/1/2021 | No | City’s Property Development Corp. | 530 |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | 69.7% | 57.6% | 90.6% | ||||
27.01 | Property | 1 | Belair Plaza | 0.5% | 97.7% | 2/25/2022 | No | Food Lion | 33,000 | |||
27.02 | Property | 1 | Goshen Village | 0.4% | 82.5% | 2/25/2022 | No | Food Lion | 33,000 | |||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | 57.1% | 57.1% | 100.0% | 3/22/2022 | No | dd’s Discount | 21,700 |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | 54.6% | 49.0% | 100.0% | 5/1/2022 | Yes | US Living | 110,231 |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | 64.8% | 53.4% | 100.0% | 2/9/2022 | No | Pottery Barn | 13,278 |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | 58.5% | 58.5% | 95.6% | |||||
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | 94.5% | 2/15/2022 | NAP | NAP | NAP | |||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | 96.7% | 2/28/2022 | NAP | NAP | NAP | |||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | 93.2% | 2/12/2022 | NAP | NAP | NAP | |||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | 99.3% | 3/1/2022 | NAP | NAP | NAP | |||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | 58.6% | 50.7% | 81.1% | 2/28/2022 | NAP | NAP | NAP |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | 64.9% | 60.6% | 84.5% | 2/28/2022 | NAP | NAP | NAP | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | 66.1% | 55.6% | 75.0% | 2/28/2022 | NAP | NAP | NAP | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | 60.3% | 60.3% | 97.4% | 3/22/2022 | NAP | NAP | NAP |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | 65.5% | 65.5% | 100.0% | 5/6/2022 | Yes | Johns Hopkins University | 31,752 |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | 63.8% | 59.3% | 94.4% | 4/5/2022 | NAP | NAP | NAP |
A-20
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date | Second Largest Tenant | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date |
6 | 6 | ||||||||||
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | 26.7% | 7/31/2029 | Musick Peeler | 106,475 | 16.1% | 10/31/2023 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | 25.3% | 2/28/2030 | Maker City LA, LLC | 148,908 | 18.5% | 5/31/2035 |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | ||||||
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | 100.0% | 2/29/2028 | NAP | NAP | NAP | NAP | |
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | 100.0% | 9/30/2027 | NAP | NAP | NAP | NAP | |
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | 100.0% | 9/30/2027 | NAP | NAP | NAP | NAP | |
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | 100.0% | 5/31/2030 | NAP | NAP | NAP | NAP | |
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | 100.0% | 9/30/2027 | NAP | NAP | NAP | NAP | |
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | 100.0% | 7/31/2033 | NAP | NAP | NAP | NAP | |
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | 100.0% | 9/30/2026 | NAP | NAP | NAP | NAP | |
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | 100.0% | 8/31/2032 | NAP | NAP | NAP | NAP | |
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | 100.0% | 8/31/2035 | NAP | NAP | NAP | NAP | |
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | 48.7% | 8/31/2029 | Pelican Bio Thermal LLC | 117,242 | 36.7% | 9/30/2031 | |
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | 100.0% | 4/30/2028 | NAP | NAP | NAP | NAP | |
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | 100.0% | 4/30/2027 | NAP | NAP | NAP | NAP | |
3.13 | Property | 1 | 7000 West Post Road | 0.2% | 100.0% | 9/30/2025 | NAP | NAP | NAP | NAP | |
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | 100.0% | 6/30/2029 | NAP | NAP | NAP | NAP | |
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | 100.0% | 7/31/2031 | NAP | NAP | NAP | NAP | |
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | 44.3% | 2/28/2027 | Envigo RMS, LLC | 77,041 | 31.4% | 12/31/2023 | |
3.17 | Property | 1 | 951 Trails Road | 0.1% | 100.0% | 8/31/2033 | NAP | NAP | NAP | NAP | |
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | 35.8% | 11/30/2039 | Cayuga | 21,741 | 11.7% | 9/30/2031 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | ||||||
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | 100.0% | 2/28/2042 | NAP | NAP | NAP | NAP | |
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | 100.0% | 2/28/2042 | NAP | NAP | NAP | NAP | |
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | 100.0% | 2/28/2042 | NAP | NAP | NAP | NAP | |
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | 100.0% | 2/28/2042 | NAP | NAP | NAP | NAP | |
5.05 | Property | 1 | 821 Route 97 | 0.7% | 100.0% | 2/28/2042 | NAP | NAP | NAP | NAP | |
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | 100.0% | 2/28/2042 | NAP | NAP | NAP | NAP | |
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | 100.0% | 2/28/2042 | NAP | NAP | NAP | NAP | |
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | 100.0% | 2/28/2042 | NAP | NAP | NAP | NAP | |
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | 100.0% | 2/28/2042 | NAP | NAP | NAP | NAP | |
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | 43.1% | 3/14/2033 | Honeywell | 139,892 | 31.3% | 6/30/2031 |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | 20.7% | 7/31/2025 | Dispatch Health | 29,675 | 16.7% | 8/31/2026 |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | ||||||
8.01 | Property | 1 | First National Building | 1.1% | 53.1% | 1/31/2032 | Honigman Miller Schwartz and Cohn LLP | 150,786 | 18.8% | 11/30/2025 | |
8.02 | Property | 1 | The Qube | 0.7% | 77.9% | 7/31/2028 | JPMorgan Chase, National Association | 32,126 | 6.1% | 5/31/2027 | |
8.03 | Property | 1 | Chrysler House | 0.6% | 53.5% | 8/31/2023 | Rocket Homes Real Estate LLC | 29,897 | 8.7% | 8/31/2023 | |
8.04 | Property | 1 | 1001 Woodward | 0.5% | 38.4% | 4/30/2024 | 1001 Woodward Avenue Tenant LLC (WeWork) | 56,352 | 17.7% | 10/31/2033 | |
8.05 | Property | 1 | One Woodward | 0.4% | 46.4% | 3/31/2032 | Kitch Drutchas Wagner Valitutti & Sherbrook, P.C. | 56,265 | 15.2% | 5/31/2028 | |
8.06 | Property | 1 | The Z Garage | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
8.07 | Property | 1 | Two Detroit Garage | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | 52.6% | 7/31/2026 | H & M Hennes & Mauritz L.P. | 25,322 | 17.9% | 1/31/2027 | |
8.09 | Property | 1 | 1001 Brush Street | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
8.10 | Property | 1 | The Assembly | 0.2% | 100.0% | 10/31/2030 | NAP | NAP | NAP | NAP | |
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
8.12 | Property | 1 | Vinton | 0.1% | 100.0% | 1/31/2026 | NAP | NAP | NAP | NAP | |
8.13 | Property | 1 | 1401 First Street | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
8.14 | Property | 1 | Lane Bryant Building | 0.0% | 54.5% | 1/31/2026 | Detroit Venture Partners | 5,761 | 18.2% | MTM | |
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | 24.2% | 11/30/2032 | Guardian Life Insurance Company of America | 91,319 | 6.7% | 12/31/2032 |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | 100.0% | 4/30/2032 | NAP | NAP | NAP | NAP |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | 8.1% | 1/31/2027 | Nordstrom Rack | 27,804 | 7.5% | 10/25/2027 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | ||||||
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | 100.0% | 4/12/2032 | NAP | NAP | NAP | NAP | |
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | 100.0% | 12/31/2029 | NAP | NAP | NAP | NAP | |
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | 100.0% | 12/31/2028 | NAP | NAP | NAP | NAP | |
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | 100.0% | 1/27/2031 | NAP | NAP | NAP | NAP | |
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | 100.0% | 8/31/2031 | NAP | NAP | NAP | NAP | |
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | 100.0% | 2/28/2038 | NAP | NAP | NAP | NAP | |
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | 100.0% | 4/30/2032 | NAP | NAP | NAP | NAP | |
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | 100.0% | 10/21/2031 | NAP | NAP | NAP | NAP | |
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | 100.0% | 1/13/2031 | NAP | NAP | NAP | NAP | |
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | 100.0% | 1/27/2031 | NAP | NAP | NAP | NAP | |
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | 100.0% | 1/30/2030 | NAP | NAP | NAP | NAP | |
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | 100.0% | 12/31/2030 | NAP | NAP | NAP | NAP | |
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | 100.0% | 6/30/2027 | NAP | NAP | NAP | NAP | |
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | 100.0% | 10/31/2031 | NAP | NAP | NAP | NAP | |
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | 100.0% | 1/31/2028 | NAP | NAP | NAP | NAP | |
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | 100.0% | 5/31/2032 | NAP | NAP | NAP | NAP | |
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | 100.0% | 8/31/2028 | NAP | NAP | NAP | NAP | |
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | 100.0% | 1/31/2028 | NAP | NAP | NAP | NAP | |
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | 100.0% | 2/28/2033 | NAP | NAP | NAP | NAP | |
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | 100.0% | 8/31/2036 | NAP | NAP | NAP | NAP | |
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | 100.0% | 5/31/2031 | NAP | NAP | NAP | NAP | |
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | 100.0% | 7/31/2029 | NAP | NAP | NAP | NAP | |
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | 100.0% | 9/30/2029 | NAP | NAP | NAP | NAP | |
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | 100.0% | 2/28/2030 | NAP | NAP | NAP | NAP | |
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | 100.0% | 1/31/2028 | NAP | NAP | NAP | NAP | |
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | 100.0% | 1/31/2029 | NAP | NAP | NAP | NAP | |
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | 100.0% | 5/31/2028 | NAP | NAP | NAP | NAP | |
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | 100.0% | 10/31/2028 | NAP | NAP | NAP | NAP | |
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | 100.0% | 5/31/2029 | NAP | NAP | NAP | NAP | |
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | 100.0% | 8/31/2031 | NAP | NAP | NAP | NAP | |
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | 100.0% | 10/31/2028 | NAP | NAP | NAP | NAP | |
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | 100.0% | 2/29/2028 | NAP | NAP | NAP | NAP | |
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | 100.0% | 8/31/2029 | NAP | NAP | NAP | NAP | |
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | 100.0% | 6/30/2027 | NAP | NAP | NAP | NAP | |
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | 44.1% | 12/31/2034 | Olam Americans, Inc. | 27,584 | 5.7% | 3/31/2032 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | NAP | NAP | NAP | NAP | NAP | NAP |
A-21
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date | Second Largest Tenant | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date |
6 | 6 | ||||||||||
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | ||||||
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | |
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | |
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | |
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | ||||||
16.01 | Property | 1 | 700 Ash Street | 0.4% | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | |
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | |
16.03 | Property | 1 | 2700 Plum Street | 0.3% | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | |
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | |
16.05 | Property | 1 | N2480 County Road M | 0.1% | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | |
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | |
16.07 | Property | 1 | 530 East Main Street | 0.1% | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | |
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | 100.0% | 12/31/2046 | NAP | NAP | NAP | NAP | |
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | ||||||
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | 100.0% | 12/31/2041 | NAP | NAP | NAP | NAP | |
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | 100.0% | 12/31/2041 | NAP | NAP | NAP | NAP | |
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | 100.0% | 12/31/2041 | NAP | NAP | NAP | NAP | |
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | 100.0% | 12/31/2041 | NAP | NAP | NAP | NAP | |
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | 100.0% | 12/31/2041 | NAP | NAP | NAP | NAP | |
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | |||||||
18.01 | Property | 1 | 110 West 69th Street | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | |
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | |
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
18.04 | Property | 1 | 23 West 70th Street | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | 36.8% | 2/28/2039 | Citibank | 216,256 | 12.9% | 4/30/2032 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | NAP | NAP | NAP | NAP | NAP | NAP |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | 23.0% | 8/31/2023 | Bradley Arant Boult Cummings | 29,693 | 13.4% | 1/31/2029 |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | 51.7% | 8/31/2032 | Dotty’s | 19,588 | 17.2% | 4/30/2034 |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | 16.5% | 11/30/2031 | STEM Daycare | 14,622 | 12.1% | 11/30/2032 |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | 100.0% | 9/30/2032 | NAP | NAP | NAP | NAP |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | 77.0% | 4/30/2031 | NAP | NAP | NAP | NAP |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | 7.2% | 9/30/2031 | E&S Creation LLC | 530 | 7.2% | 7/7/2024 |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | ||||||
27.01 | Property | 1 | Belair Plaza | 0.5% | 63.2% | 7/18/2032 | Family Dollar | 8,000 | 15.3% | 12/31/2027 | |
27.02 | Property | 1 | Goshen Village | 0.4% | 72.1% | 3/31/2032 | Victoria’s Cosina Mexicana | 2,400 | 5.2% | 5/31/2023 | |
28 | Loan | 116, 117 | 1 | University Square | 0.9% | 53.2% | 1/31/2025 | El Pescador, Inc. | 6,506 | 15.9% | 9/30/2024 |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | 100.0% | 4/1/2037 | NAP | NAP | NAP | NAP |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | 16.3% | 1/31/2027 | Talbots | 9,222 | 11.3% | 8/31/2023 |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | |||||||
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
31.04 | Property | 1 | 281 Mini Storage | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | 100.0% | 12/31/2026 | NAP | NAP | NAP | NAP |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP |
A-22
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant | Fourth Largest Tenant SF |
6 | |||||||||||
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | Verizon Global Networks | 61,881 | 9.4% | 7/31/2029 | CenturyLink Communications, LLC | 56,251 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | Shipfront LLC | 62,124 | 7.7% | 8/31/2035 | Stephen Jewelry, Inc. | 31,956 |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | ||||||
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | |
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | |
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | |
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | |
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | |
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | |
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | |
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | Countrywide Tire and Rubber, Inc. | 46,507 | 14.6% | 10/31/2023 | NAP | NAP | |
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
3.13 | Property | 1 | 7000 West Post Road | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | Max Siegel, Inc. | 59,533 | 24.3% | 5/31/2026 | NAP | NAP | |
3.17 | Property | 1 | 951 Trails Road | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | Ark | 12,222 | 6.6% | 8/31/2026 | DB Grant | 10,316 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | ||||||
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | |
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | |
5.05 | Property | 1 | 821 Route 97 | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | |
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | |
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | |
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | Global Aerospace | 26,988 | 6.0% | 7/31/2033 | NAP | NAP |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | Velocity Global | 27,385 | 15.4% | 11/30/2022 | Cloud Elements | 10,610 |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | ||||||
8.01 | Property | 1 | First National Building | 1.1% | Board of Trustees of Michigan State University | 46,598 | 5.8% | 9/30/2031 | Bedrock Management Services LLC | 39,087 | |
8.02 | Property | 1 | The Qube | 0.7% | Rock Security LLC | 17,490 | 3.3% | 6/30/2022 | Compass Group USA, Inc. | 9,930 | |
8.03 | Property | 1 | Chrysler House | 0.6% | RSM US LLP | 11,894 | 3.5% | 5/31/2023 | Metro-West Appraisal Co., LLC | 7,848 | |
8.04 | Property | 1 | 1001 Woodward | 0.5% | Southeast Michigan Council of Governments | 30,240 | 9.5% | 7/31/2025 | GalaxE Solutions, Inc. | 27,000 | |
8.05 | Property | 1 | One Woodward | 0.4% | Fifth Third Bank | 31,204 | 8.4% | 10/31/2025 | Detroit Regional Chamber | 27,218 | |
8.06 | Property | 1 | The Z Garage | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
8.07 | Property | 1 | Two Detroit Garage | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | International Bancard Corporation | 12,082 | 8.5% | 2/28/2023 | Mastronardi-USA Distribution Services, INC | 6,052 | |
8.09 | Property | 1 | 1001 Brush Street | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
8.10 | Property | 1 | The Assembly | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
8.12 | Property | 1 | Vinton | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
8.13 | Property | 1 | 1401 First Street | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
8.14 | Property | 1 | Lane Bryant Building | 0.0% | Lisa Spindler Photography, Inc. | 4,384 | 13.8% | MTM | Twitter, Inc. | 2,734 | |
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | WorkWave LLC | 71,667 | 5.2% | 5/27/2029 | Jersey Central Power & Light Company | 69,870 |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | NAP | NAP | NAP | NAP | NAP | NAP |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | HomeGoods | 25,376 | 6.9% | 9/30/2027 | Michaels | 22,170 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | ||||||
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | Camelot Illinois LLC | 21,227 | 4.4% | 1/31/2028 | Redstone Funding LLC | 17,392 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | NAP | NAP | NAP | NAP | NAP | NAP |
A-23
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant | Fourth Largest Tenant SF |
6 | |||||||||||
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | ||||||
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | |
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | |
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | |
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | ||||||
16.01 | Property | 1 | 700 Ash Street | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | |
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
16.03 | Property | 1 | 2700 Plum Street | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
16.05 | Property | 1 | N2480 County Road M | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
16.07 | Property | 1 | 530 East Main Street | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | ||||||
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | |
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | |||||||
18.01 | Property | 1 | 110 West 69th Street | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | |
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | |
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
18.04 | Property | 1 | 23 West 70th Street | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | NYU | 195,326 | 11.7% | 10/31/2049 | Citadel | 144,193 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | NAP | NAP | NAP | NAP | NAP | NAP |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | Balch & Bingham LLP | 27,168 | 12.3% | 8/31/2027 | Carroll Warren & Parker LLP | 16,764 |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | Buffalo Wild Wings Grill & Bar (t0000223) | 5,914 | 5.2% | 11/30/2023 | Chase Bank (t0004152) | 5,000 |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | Dollar Tree | 10,000 | 8.3% | 11/30/2025 | All for Dance | 6,080 |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | The Laser Booth Corp. | 485 | 6.6% | 7/31/2024 | Diamond Scene of New York Corp. | 445 |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | ||||||
27.01 | Property | 1 | Belair Plaza | 0.5% | Household Rentals | 4,200 | 8.0% | 9/30/2025 | Tobacco and Vape | 2,188 | |
27.02 | Property | 1 | Goshen Village | 0.4% | Happy China | 1,200 | 2.6% | 4/30/2029 | T&T Nails | 1,200 | |
28 | Loan | 116, 117 | 1 | University Square | 0.9% | Fatburger | 2,200 | 5.4% | 5/31/2024 | Hawaiian BBQ | 2,008 |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | Alabama Outdoors | 5,600 | 6.9% | 10/31/2027 | Shades | 5,594 |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | |||||||
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | |
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | |
31.04 | Property | 1 | 281 Mini Storage | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP |
A-24
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date |
6 | 6 | ||||||||||||
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | 8.5% | 12/31/2025 | Crowell, Weedon | 43,301 | 6.5% | 12/31/2024 | 12/3/2021 | NAP |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | 4.0% | 12/31/2022 | PHR LA Mart, LLC | 25,876 | 3.2% | 12/31/2022 | 3/11/2022 | NAP |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | ||||||||
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | 1/3/2022 | NAP | |
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | 1/3/2022 | NAP | |
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | 12/29/2021 | NAP | |
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | 1/3/2022 | NAP | |
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | 1/3/2022 | NAP | |
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | 12/28/2021 | NAP | |
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | 1/3/2022 | NAP | |
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 1/3/2022 | NAP | |
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 12/22/2021 | NAP | |
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 12/30/2021 | NAP | |
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 1/3/2022 | NAP | |
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 1/3/2022 | NAP | |
3.13 | Property | 1 | 7000 West Post Road | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 12/28/2021 | NAP | |
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 1/3/2022 | NAP | |
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 1/3/2022 | NAP | |
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 1/3/2022 | NAP | |
3.17 | Property | 1 | 951 Trails Road | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 12/22/2021 | NAP | |
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | 5.6% | 3/31/2025 | Luminode | 9,264 | 5.0% | 11/30/2023 | 3/11/2022 | NAP |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | ||||||||
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | 11/4/2021 | NAP | |
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | 10/22/2021 | NAP | |
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | 11/10/2021 | NAP | |
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | 11/8/2021 | NAP | |
5.05 | Property | 1 | 821 Route 97 | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | 11/3/2021 | NAP | |
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | 10/21/2021 | NAP | |
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | 11/3/2021 | NAP | |
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 11/2/2021 | NAP | |
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 11/11/2021 | NAP | |
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | NAP | NAP | NAP | NAP | NAP | NAP | 3/8/2022 | NAP |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | 6.0% | 3/31/2023 | Intrinsic LLC | 6,607 | 3.7% | 2/28/2025 | 2/18/2022 | NAP |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | ||||||||
8.01 | Property | 1 | First National Building | 1.1% | 4.9% | 1/31/2032 | Mediabrands Worldwide, INC | 23,132 | 2.9% | 11/30/2024 | 9/28/2021 | NAP | |
8.02 | Property | 1 | The Qube | 0.7% | 1.9% | 9/30/2023 | JP Morgan Chase Bank NA | 5,544 | 1.1% | 12/31/2026 | 9/29/2021 | NAP | |
8.03 | Property | 1 | Chrysler House | 0.6% | 2.3% | 1/31/2027 | Office of the Chapter 13 Trustee Detroit | 7,591 | 2.2% | 8/31/2024 | 9/28/2021 | NAP | |
8.04 | Property | 1 | 1001 Woodward | 0.5% | 8.5% | MTM | CVS Pharmacy | 9,814 | 3.1% | 3/31/2026 | 9/28/2021 | NAP | |
8.05 | Property | 1 | One Woodward | 0.4% | 7.4% | 6/30/2023 | RFS Business Funding LLC | 15,602 | 4.2% | 6/30/2022 | 9/28/2021 | NAP | |
8.06 | Property | 1 | The Z Garage | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 9/29/2021 | NAP | |
8.07 | Property | 1 | Two Detroit Garage | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 9/29/2021 | NAP | |
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | 4.3% | 8/31/2025 | Quikly, Inc. | 6,035 | 4.3% | MTM | 9/28/2021 | NAP | |
8.09 | Property | 1 | 1001 Brush Street | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 9/28/2021 | NAP | |
8.10 | Property | 1 | The Assembly | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 9/28/2021 | NAP | |
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 10/3/2021 | NAP | |
8.12 | Property | 1 | Vinton | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 10/4/2021 | NAP | |
8.13 | Property | 1 | 1401 First Street | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 9/28/2021 | NAP | |
8.14 | Property | 1 | Lane Bryant Building | 0.0% | 8.6% | 1/31/2024 | NAP | NAP | NAP | NAP | 10/3/2021 | NAP | |
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | 5.1% | 12/31/2027 | International Flavors & Fragrances, L.P. | 60,104 | 4.4% | 9/30/2033 | 2/14/2022 | NAP |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | NAP | NAP | NAP | NAP | NAP | NAP | 11/8/2021 | NAP |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | 6.0% | 2/29/2024 | PetSmart | 20,112 | 5.4% | 8/31/2026 | 1/24/2022 | NAP |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | ||||||||
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 3/14/2022 | NAP | |
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 2/23/2022 | NAP | |
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 3/24/2022 | NAP | |
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 3/22/2022 | NAP | |
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 3/21/2022 | NAP | |
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 1/31/2022 | NAP | |
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 3/21/2022 | NAP | |
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 3/15/2022 | NAP | |
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 3/15/2022 | NAP | |
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 3/21/2022 | NAP | |
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 1/31/2022 | NAP | |
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 2/10/2022 | NAP | |
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 2/10/2022 | 4/8/2022 | |
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 3/9/2022 | NAP | |
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 2/24/2022 | NAP | |
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 2/24/2022 | NAP | |
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 2/23/2022 | 4/8/2022 | |
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 2/24/2022 | NAP | |
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 1/28/2022 | NAP | |
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 2/4/2022 | NAP | |
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 1/24/2022 | NAP | |
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 3/21/2022 | NAP | |
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 1/3/2022 | NAP | |
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 12/29/2021 | NAP | |
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 2/23/2022 | NAP | |
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 1/17/2022 | NAP | |
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 2/23/2022 | NAP | |
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 3/18/2022 | NAP | |
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 2/23/2022 | NAP | |
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 2/23/2022 | NAP | |
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 3/11/2022 | NAP | |
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 2/1/2022 | NAP | |
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 2/11/2022 | NAP | |
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 2/9/2022 | NAP | |
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | 3.6% | 3/31/2024 | U.S. Legal Support, Inc | 17,289 | 3.6% | 10/31/2025 | 11/24/2021 | NAP |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | NAP | NAP | NAP | NAP | NAP | NAP | 10/26/2021 | NAP |
A-25
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date |
6 | 6 | ||||||||||||
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | ||||||||
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | 1/14/2020 | NAP | |
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | 10/18/2019 | NAP | |
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | 10/18/2019 | NAP | |
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | ||||||||
16.01 | Property | 1 | 700 Ash Street | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | 5/1/2021 | NAP | |
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 5/1/2021 | NAP | |
16.03 | Property | 1 | 2700 Plum Street | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 5/1/2021 | NAP | |
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 6/1/2021 | NAP | |
16.05 | Property | 1 | N2480 County Road M | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 6/1/2021 | NAP | |
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 6/1/2021 | NAP | |
16.07 | Property | 1 | 530 East Main Street | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 5/1/2021 | NAP | |
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 5/1/2021 | NAP | |
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | ||||||||
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | 6/4/2021 | 8/12/2021 | |
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 11/12/2021 | NAP | |
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 11/16/2021 | NAP | |
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 11/9/2021 | NAP | |
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 11/16/2021 | NAP | |
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | |||||||||
18.01 | Property | 1 | 110 West 69th Street | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | 3/21/2022 | NAP | |
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | 3/21/2022 | NAP | |
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 3/21/2022 | NAP | |
18.04 | Property | 1 | 23 West 70th Street | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 3/21/2022 | NAP | |
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | 8.6% | 8/31/2022 | Freshfields | 139,243 | 8.3% | 6/30/2026 | 11/12/2021 | NAP |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | NAP | NAP | NAP | NAP | NAP | NAP | 1/10/2022 | NAP |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | 7.6% | 11/30/2024 | Godwin Advertising Agency Inc. | 10,523 | 4.8% | 1/31/2026 | 3/8/2022 | NAP |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | 4.4% | 6/30/2040 | Peg’s Glorified Ham n Eggs | 3,200 | 2.8% | 8/31/2025 | 1/18/2022 | NAP |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | 5.0% | 4/30/2026 | Massimo’s Foxmoor | 4,893 | 4.0% | 9/30/2024 | 10/19/2021 | NAP |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | 2/10/2022 | NAP |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | 9/20/2021 | NAP |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | 6.1% | 9/22/2024 | Pristine Jewelers NY Inc. | 415 | 5.6% | 7/7/2024 | 10/21/2021 | NAP |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | ||||||||
27.01 | Property | 1 | Belair Plaza | 0.5% | 4.2% | 6/30/2026 | Great Clips | 1,412 | 2.7% | 2/28/2024 | 3/21/2022 | NAP | |
27.02 | Property | 1 | Goshen Village | 0.4% | 2.6% | 10/31/2025 | NAP | NAP | NAP | NAP | 3/21/2022 | NAP | |
28 | Loan | 116, 117 | 1 | University Square | 0.9% | 4.9% | 5/31/2025 | Panda Express | 2,000 | 4.9% | 1/31/2025 | 1/20/2022 | NAP |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | 3/8/2022 | NAP |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | 6.9% | 1/31/2027 | Williams-Sonoma | 5,457 | 6.7% | 3/27/2027 | 3/30/2022 | NAP |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | |||||||||
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 3/2/2022 | NAP | |
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 3/2/2022 | NAP | |
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 3/2/2022 | NAP | |
31.04 | Property | 1 | 281 Mini Storage | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 3/2/2022 | NAP | |
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | 3/2/2022 | NAP |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | 1/11/2022 | NAP | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | 11/19/2021 | NAP | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | 3/23/2022 | NAP |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | 11/5/2021 | NAP |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 3/7/2022 | NAP |
A-26
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | 12/3/2021 | 12/3/2021 | 18% | Yes - AE | Fee | NAP | NAP | NAP |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | 3/11/2022 | 3/10/2022 | 13% | No | Fee | NAP | NAP | NAP |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | ||||||||
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | 1/3/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | 1/3/2022 | NAP | NAP | No | Leasehold | 12/31/2032 | Automatically every 30 days | 0 | |
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | 1/3/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | 1/3/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | 1/3/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | 12/22/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | 1/3/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | 1/3/2022 | NAP | NAP | No | Fee / Leasehold | NAP | NAP | NAP | |
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | 12/22/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | 12/22/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | 1/3/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | 1/3/2022 | 12/20/2021 | 9% | Yes - AE | Fee | NAP | NAP | NAP | |
3.13 | Property | 1 | 7000 West Post Road | 0.2% | 12/22/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | 1/3/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | 1/3/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | 1/3/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
3.17 | Property | 1 | 951 Trails Road | 0.1% | 12/22/2021 | NAP | NAP | Yes - A | Fee | NAP | NAP | NAP | |
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | 3/11/2022 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | ||||||||
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | 2/10/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | 2/10/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | 2/10/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | 2/10/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
5.05 | Property | 1 | 821 Route 97 | 0.7% | 2/10/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | 2/10/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | 2/10/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | 2/10/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | 2/10/2022 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | 3/7/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | 2/17/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | ||||||||
8.01 | Property | 1 | First National Building | 1.1% | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
8.02 | Property | 1 | The Qube | 0.7% | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
8.03 | Property | 1 | Chrysler House | 0.6% | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
8.04 | Property | 1 | 1001 Woodward | 0.5% | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
8.05 | Property | 1 | One Woodward | 0.4% | 9/28/2021 | NAP | NAP | No | Leasehold | 4/30/2040 | 5, 25-year extension options | 43,775 | |
8.06 | Property | 1 | The Z Garage | 0.3% | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
8.07 | Property | 1 | Two Detroit Garage | 0.2% | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
8.09 | Property | 1 | 1001 Brush Street | 0.2% | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
8.10 | Property | 1 | The Assembly | 0.2% | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
8.12 | Property | 1 | Vinton | 0.1% | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
8.13 | Property | 1 | 1401 First Street | 0.1% | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
8.14 | Property | 1 | Lane Bryant Building | 0.0% | 9/28/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | 2/14/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | 11/19/2021 | NAP | NAP | No | Leasehold | 3/30/2121 | None | 1,700,000 |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | 1/26/2022 | 3/18/2022 | 8% | No | Fee | NAP | NAP | NAP |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | ||||||||
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | 3/14/2022 | NAP | NAP | Yes - A | Fee | NAP | NAP | NAP | |
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | 2/23/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | 3/24/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | 3/22/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | 3/21/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | 2/1/2022 | NAP | NAP | Yes - A | Fee | NAP | NAP | NAP | |
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | 3/21/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | 3/15/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | 3/15/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | 3/21/2022 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | 1/31/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | 2/10/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | 2/10/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | 3/11/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | 2/24/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | 3/2/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | 2/23/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | 2/24/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | 3/2/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | 2/4/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | 1/24/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | 3/21/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | 1/3/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | 12/29/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | 2/23/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | 1/17/2022 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | 2/23/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | 3/18/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | 2/23/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | 3/3/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | 3/15/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | 2/2/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | 3/2/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | 2/2/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | 11/24/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | 10/26/2021 | 10/26/2021 | 6% | No | Fee | NAP | NAP | NAP |
A-27
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | ||||||||
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | 3/30/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | 3/30/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | 3/30/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | ||||||||
16.01 | Property | 1 | 700 Ash Street | 0.4% | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
16.03 | Property | 1 | 2700 Plum Street | 0.3% | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
16.05 | Property | 1 | N2480 County Road M | 0.1% | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | 9/16/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
16.07 | Property | 1 | 530 East Main Street | 0.1% | 9/17/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | 9/29/2021 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | ||||||||
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | 2/17/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | 2/17/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | 2/17/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | 2/17/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | 2/17/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | |||||||||
18.01 | Property | 1 | 110 West 69th Street | 0.7% | 3/18/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | 3/18/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | 3/18/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
18.04 | Property | 1 | 23 West 70th Street | 0.1% | 3/18/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | 11/12/2021 | NAP | NAP | No | Fee / Leasehold | 4/30/2036 | None | 901,254 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | 1/7/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | 3/7/2022 | NAP | NAP | Yes - A | Fee | NAP | NAP | NAP |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | 1/13/2022 | 3/7/2022 | 11% | No | Fee | NAP | NAP | NAP |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | 10/19/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | 2/3/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | 9/20/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | 10/25/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | ||||||||
27.01 | Property | 1 | Belair Plaza | 0.5% | 3/18/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
27.02 | Property | 1 | Goshen Village | 0.4% | 3/18/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
28 | Loan | 116, 117 | 1 | University Square | 0.9% | 1/20/2022 | 1/20/2022 | 8% | No | Fee | NAP | NAP | NAP |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | 3/7/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | 4/5/2022 | NAP | NAP | No | Leasehold | 6/30/2035 | 7, 5-year extension options | 214,382 |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | |||||||||
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | 3/2/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | 3/2/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | 3/3/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
31.04 | Property | 1 | 281 Mini Storage | 0.1% | 3/2/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | 3/2/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | 1/11/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | 3/22/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | 3/23/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | 11/5/2021 | NAP | NAP | No | Fee | NAP | NAP | NAP |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | 3/7/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP |
A-28
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | NAP | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | NAP | 205,149 | 68,383 | 0 | Springing | 0 | 11,715 | 0 | 0 |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | NAP | |||||||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | Yes | |||||||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | NAP | |||||||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | NAP | |||||||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | NAP | |||||||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | NAP | |||||||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | NAP | |||||||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | NAP | |||||||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | NAP | |||||||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | NAP | |||||||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | NAP | |||||||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | NAP | |||||||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | NAP | |||||||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | NAP | |||||||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | NAP | |||||||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | NAP | |||||||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | NAP | |||||||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | NAP | 404,038 | 37,027 | 43,170 | 8,634 | 0 | 3,089 | 111,188 | 800,000 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | NAP | |||||||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | NAP | |||||||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | NAP | |||||||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | NAP | |||||||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | NAP | |||||||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | NAP | |||||||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | NAP | |||||||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | NAP | |||||||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | NAP | |||||||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | NAP | 247,806 | 123,903 | 94,861 | 15,810 | 0 | 8,858 | 0 | 0 |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | NAP | 94,574 | 94,574 | 100 | 16,335 | 0 | 0 | 0 | 1,000,000 |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | 1,696,002 | 424,000 | 0 | Springing | 62,336 | 62,336 | 1,469,568 | 280,690 | |
8.01 | Property | 1 | First National Building | 1.1% | NAP | |||||||||
8.02 | Property | 1 | The Qube | 0.7% | NAP | |||||||||
8.03 | Property | 1 | Chrysler House | 0.6% | NAP | |||||||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | NAP | |||||||||
8.05 | Property | 1 | One Woodward | 0.4% | No | |||||||||
8.06 | Property | 1 | The Z Garage | 0.3% | NAP | |||||||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | NAP | |||||||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | NAP | |||||||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | NAP | |||||||||
8.10 | Property | 1 | The Assembly | 0.2% | NAP | |||||||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | NAP | |||||||||
8.12 | Property | 1 | Vinton | 0.1% | NAP | |||||||||
8.13 | Property | 1 | 1401 First Street | 0.1% | NAP | |||||||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | NAP | |||||||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | NAP | 617,834 | 308,917 | 0 | Springing | 0 | 24,583 | 0 | 8,500,000 |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | Yes | 248,086 | 248,086 | 0 | Springing | 0 | 4,580 | 0 | 5,150,000 |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | NAP | 844,447 | 140,741 | 0 | Springing | 1,166,541 | 7,707 | 0 | 0 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | 387,576 | 129,192 | 0 | Springing | 0 | Springing | 0 | 1,500,000 | |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | NAP | |||||||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | NAP | |||||||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | NAP | |||||||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | NAP | |||||||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | NAP | |||||||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | NAP | |||||||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | NAP | |||||||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | NAP | |||||||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | NAP | |||||||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | NAP | |||||||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | NAP | |||||||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | NAP | |||||||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | NAP | |||||||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | NAP | |||||||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | NAP | |||||||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | NAP | |||||||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | NAP | |||||||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | NAP | |||||||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | NAP | |||||||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | NAP | |||||||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | NAP | |||||||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | NAP | |||||||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | NAP | |||||||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | NAP | |||||||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | NAP | |||||||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | NAP | |||||||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | NAP | |||||||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | NAP | |||||||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | NAP | |||||||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | NAP | |||||||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | NAP | |||||||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | NAP | |||||||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | NAP | |||||||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | NAP | |||||||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | NAP | 392,648 | 392,648 | 0 | Springing | 3,100,000 | Springing | 0 | 6,900,000 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | NAP | 31,674 | 31,674 | 0 | Springing | 0 | 21,286 | 0 | 0 |
A-29
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | 27,840 | 27,840 | 0 | Springing | 114,172 | 4% of Gross Revenue | 0 | 0 | |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | NAP | |||||||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | NAP | |||||||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | NAP | |||||||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | |
16.01 | Property | 1 | 700 Ash Street | 0.4% | NAP | |||||||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | NAP | |||||||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | NAP | |||||||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | NAP | |||||||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | NAP | |||||||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | NAP | |||||||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | NAP | |||||||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | NAP | |||||||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | 0 | Springing | 0 | Springing | 0 | Springing | 65,733 | 0 | |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | NAP | |||||||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | NAP | |||||||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | NAP | |||||||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | NAP | |||||||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | NAP | |||||||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | 189,776 | 63,259 | 0 | Springing | 0 | 1,354 | 0 | 0 | ||
18.01 | Property | 1 | 110 West 69th Street | 0.7% | NAP | |||||||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | NAP | |||||||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | NAP | |||||||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | NAP | |||||||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | Yes | 0 | Springing | 0 | Springing | 0 | Springing | 837,829 | 0 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | NAP | 92,631 | 13,233 | 13,000 | 4,135 | 0 | 4% of Gross Income | 0 | 0 |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | NAP | 94,592 | 31,531 | 0 | Springing | 0 | 3,642 | 0 | 1,750,000 |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | NAP | 16,976 | 8,488 | 9,099 | 4,550 | 0 | 1,616 | 58,189 | 256,716 |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | NAP | 92,075 | 23,019 | 0 | Springing | 1,512 | 1,512 | 0 | 15,122 |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAP | 0 | Springing | 0 | Springing | 0 | 964 | 0 | 0 |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | NAP | 525,310 | 525,310 | 90,983 | 22,746 | 0 | 1,218 | 0 | 0 |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | NAP | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | 45,495 | 6,499 | 10,421 | 1,737 | 44,500 | 1,633 | 0 | 375,000 | |
27.01 | Property | 1 | Belair Plaza | 0.5% | NAP | |||||||||
27.02 | Property | 1 | Goshen Village | 0.4% | NAP | |||||||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | NAP | 0 | 16,060 | 0 | Springing | 0 | 748 | 26,933 | 0 |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | NAP | 69,096 | 13,819 | 0 | Springing | 1,378 | 1,378 | 49,604 | 4,593 |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | Yes | 56,319 | 9,387 | 26,633 | 4,439 | 150,000 | 2,040 | 0 | 500,000 |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | 23,567 | 11,783 | 39,055 | 7,811 | 166,952 | 1,254 | 0 | 0 | ||
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | NAP | |||||||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | NAP | |||||||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | NAP | |||||||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | NAP | |||||||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | NAP | 19,812 | 6,604 | 2,450 | 1,225 | 0 | 4% of Gross Revenue | 0 | 0 |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | NAP | 31,461 | 7,865 | 10,158 | 3,386 | 0 | 8,552 | 0 | 0 | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | NAP | 59,935 | 8,504 | 5,375 | 2,278 | 0 | 4% of Gross Revenue | 0 | 0 | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAP | 33,856 | 8,464 | 0 | Springing | 0 | 633 | 30,400 | 0 |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | NAP | 0 | Springing | 0 | Springing | 0 | 556 | 33,340 | 0 |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | NAP | 56,941 | 7,118 | 3,920 | 1,307 | 0 | 1,060 | 0 | 0 |
A-30
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | 67,247 | 1,613,919 | 0 | 0 | 0 | 0 | 22,000,000 | Springing |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | Springing | 0 | 0 | 0 | 0 | 0 | 1,758,645 | 0 |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | |||||||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | |||||||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | |||||||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | |||||||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | |||||||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | |||||||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | |||||||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | |||||||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | |||||||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | |||||||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | |||||||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | |||||||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | |||||||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | |||||||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | |||||||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | |||||||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | |||||||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | Springing | 800,000 | 0 | 0 | 0 | 14,650 | 990,110 | 0 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | Springing | 0 | 0 | 0 | 0 | 0 | 12,243,079 | 0 |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | |||||||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | |||||||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | |||||||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | |||||||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | |||||||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | |||||||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | |||||||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | |||||||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | |||||||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | Springing | 0 | 0 | 0 | 0 | 0 | 19,461,345 | 0 |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | 14,833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | 280,690 | 5,000,000 | 0 | 0 | 0 | 241,558 | 8,870,595 | 0 |
8.01 | Property | 1 | First National Building | 1.1% | |||||||||
8.02 | Property | 1 | The Qube | 0.7% | |||||||||
8.03 | Property | 1 | Chrysler House | 0.6% | |||||||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | |||||||||
8.05 | Property | 1 | One Woodward | 0.4% | |||||||||
8.06 | Property | 1 | The Z Garage | 0.3% | |||||||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | |||||||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | |||||||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | |||||||||
8.10 | Property | 1 | The Assembly | 0.2% | |||||||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | |||||||||
8.12 | Property | 1 | Vinton | 0.1% | |||||||||
8.13 | Property | 1 | 1401 First Street | 0.1% | |||||||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | |||||||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | Springing | 8,500,000 | 0 | 0 | 0 | 0 | 6,778,984 | Springing |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | 0 | 0 | 0 | 0 | 0 | 0 | 145,104 | 0 |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | 50,000 | 1,800,000 | 0 | 0 | 0 | 558,199 | 228,063 | 0 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | Springing | 0 | 0 | 0 | 0 | 180,760 | 200,000 | 0 |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | |||||||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | |||||||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | |||||||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | |||||||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | |||||||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | |||||||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | |||||||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | |||||||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | |||||||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | |||||||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | |||||||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | |||||||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | |||||||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | |||||||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | |||||||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | |||||||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | |||||||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | |||||||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | |||||||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | |||||||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | |||||||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | |||||||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | |||||||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | |||||||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | |||||||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | |||||||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | |||||||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | |||||||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | |||||||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | |||||||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | |||||||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | |||||||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | |||||||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | |||||||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | Springing | 4,000,000 | 0 | 0 | 0 | 50,000 | 2,664,107 | 0 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | 0 | 0 | 2,869,207 | 0 | 0 | 0 | 1,000,000 | 0 |
A-31
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | 0 | 0 | 923,176 | 0 | 0 | 0 | 0 | Springing |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | |||||||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | |||||||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | |||||||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | Springing | 2,450,574 | 0 | 0 | 0 | 0 | 0 | 0 |
16.01 | Property | 1 | 700 Ash Street | 0.4% | |||||||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | |||||||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | |||||||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | |||||||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | |||||||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | |||||||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | |||||||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | |||||||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | Springing | 328,664 | 0 | 0 | 0 | 0 | 0 | 0 |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | |||||||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | |||||||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | |||||||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | |||||||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | |||||||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | 0 | 0 | 0 | 0 | 0 | 85,938 | 0 | 0 | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | |||||||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | |||||||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | |||||||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | |||||||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | Springing | 10,053,948 | 0 | 0 | 0 | 0 | 61,289,797 | 0 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | Springing | 1,000,000 | 0 | 0 | 0 | 0 | 184,772 | 0 |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | Springing | 256,716 | 0 | 0 | 0 | 34,100 | 0 | 0 |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | 15,122 | 907,343 | 0 | 0 | 0 | 772,831 | 1,686,572 | 0 |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | 0 | 0 | 0 | 0 | 0 | 0 | 27,146,846 | 0 |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | Springing | 73,460 | 0 | 0 | 0 | 0 | 1,551,668 | 0 |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | Springing | 543,700 | 0 | 0 | 0 | 104,813 | 819,436 | 0 |
27.01 | Property | 1 | Belair Plaza | 0.5% | |||||||||
27.02 | Property | 1 | Goshen Village | 0.4% | |||||||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | 2,551 | 91,818 | 0 | 0 | 0 | 0 | 0 | Springing |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | 4,593 | 165,347 | 65,659 | 0 | 0 | 6,600 | 0 | 0 |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | Springing | 500,000 | 0 | 0 | 0 | 0 | 53,728 | 17,865 |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | 0 | 0 | 0 | 0 | 0 | 37,813 | 0 | 0 | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | |||||||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | |||||||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | |||||||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | |||||||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | 0 | 0 | 199,756 | 0 | 0 | 0 | 0 | Springing | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | Springing | 0 | 0 | 0 | 0 | 0 | 0 | Springing |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | 0 | 0 | 0 | 0 | 0 | 24,312 | 0 | 0 |
A-32
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | NAP | 0 | 0 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | LA County Earnout Reserve (Upfront: $22,000,000), Billboard Replacement Funds (Monthly: Springing) | 0 | 0 |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | Unfunded Obligations Reserve | 0 | 0 |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | ||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | ||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | ||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | ||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | ||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | ||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | ||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | ||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | ||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | ||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | ||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | ||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | ||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | ||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | ||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | ||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | ||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | Unfunded Obligations Reserve ($921,872.36), Duro Reserve ($68,237.16) | 0 | 0 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | Shearer Expansion Allowance Reserve | 0 | 0 |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | ||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | ||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | ||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | ||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | ||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | ||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | ||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | ||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | ||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | Outstanding Obligations Reserve (Upfront: $16,308,344.50), Parking Reserve (Upfront: $3,000,000), Gap Rent Reserve (Upfront: $153,000) | 0 | 0 |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | NAP | 0 | 0 |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | Outstanding TI/LC Reserve (Upfront: $8,392,690), Outstanding Free Rent Reserve (Upfront: $477,905) | 0 | 0 |
8.01 | Property | 1 | First National Building | 1.1% | ||||
8.02 | Property | 1 | The Qube | 0.7% | ||||
8.03 | Property | 1 | Chrysler House | 0.6% | ||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | ||||
8.05 | Property | 1 | One Woodward | 0.4% | ||||
8.06 | Property | 1 | The Z Garage | 0.3% | ||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | ||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | ||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | ||||
8.10 | Property | 1 | The Assembly | 0.2% | ||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | ||||
8.12 | Property | 1 | Vinton | 0.1% | ||||
8.13 | Property | 1 | 1401 First Street | 0.1% | ||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | ||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | Outstanding Obligations Reserve (Upfront: $6,778,984), Put Price Reserve (Monthly: Springing) | 0 | 0 |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | Ground Rent Reserve | 0 | 0 |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | Outstanding Obligation Reserve ($191,568.60) and Free Rent Reserve ($36,494.44) | 0 | 0 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | Unfunded Obligations Reserve | 0 | 0 |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | ||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | ||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | ||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | ||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | ||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | ||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | ||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | ||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | ||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | ||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | ||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | ||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | ||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | ||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | ||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | ||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | ||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | ||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | ||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | ||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | ||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | ||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | ||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | ||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | ||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | ||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | ||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | ||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | ||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | ||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | ||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | ||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | ||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | ||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | Unfunded Free Rent Reserve (Upfront: $1,550,078.41), Unfunded TI/LC Reserve (Upfront: $1,114,028.41) | 0 | 0 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | PIP Reserve | 0 | 0 |
A-33
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | Future PIP Reserve | 0 | 0 |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | ||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | ||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | ||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | NAP | 0 | 0 |
16.01 | Property | 1 | 700 Ash Street | 0.4% | ||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | ||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | ||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | ||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | ||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | ||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | ||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | ||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | NAP | 0 | 0 |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | ||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | ||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | ||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | ||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | ||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | NAP | 0 | 0 | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | ||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | ||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | ||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | ||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | Outstanding TI/LC Reserve ($52,315,328) and Free Rent Reserve ($8,974,469) | 0 | 0 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | NAP | 0 | 0 |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | Unfunded Obligations Reserve | 0 | 0 |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | NAP | 0 | 0 |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | Outstanding TI/LC Reserve ($1,235,800), Outstanding Free Rent Reserve ($450,772) | 0 | 2,150,000 |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAP | 0 | 0 |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | Expansion Reserve (Upfront: $14,146,846.45), Seller Credit Reserve (Upfront: $13,000,000) | 0 | 0 |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | Rent Stabilization Reserve ($1,000,000), Rent Deferral Reserve ($551,667.79) | 0 | 0 |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | Unfunded Obligations Reserve | 0 | 0 |
27.01 | Property | 1 | Belair Plaza | 0.5% | ||||
27.02 | Property | 1 | Goshen Village | 0.4% | ||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | El Pescador Renewal Reserve | 0 | 0 |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | NAP | 0 | 0 |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | Unfunded Obligations Reserve (Upfront: $35,862.90), Ground Rent Reserve (Upfront: $17,865.17; Monthly: $17,865.17) | 0 | 0 |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | NAP | 0 | 0 | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | ||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | ||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | ||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | ||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | NAP | 0 | 0 |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | NAP | 0 | 0 | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | Custodial and Hotel Tax Reserve | 0 | 0 | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAP | 0 | 0 |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | Parking Lease Rent Reserve | 0 | 0 |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | NAP | 0 | 0 |
A-34
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Holdback/ Earnout Description | Lockbox Type | Cash Management |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | NAP | Hard | Springing |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | NAP | Hard | Springing |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | NAP | Hard | Springing |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | ||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | ||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | ||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | ||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | ||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | ||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | ||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | ||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | ||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | ||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | ||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | ||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | ||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | ||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | ||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | ||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | ||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | NAP | Hard | Springing |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | NAP | Hard | In Place |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | ||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | ||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | ||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | ||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | ||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | ||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | ||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | ||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | ||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | NAP | Hard | Springing |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | NAP | Hard | Springing |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | NAP | Springing (Residential); Hard (Commercial) | Springing |
8.01 | Property | 1 | First National Building | 1.1% | ||||
8.02 | Property | 1 | The Qube | 0.7% | ||||
8.03 | Property | 1 | Chrysler House | 0.6% | ||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | ||||
8.05 | Property | 1 | One Woodward | 0.4% | ||||
8.06 | Property | 1 | The Z Garage | 0.3% | ||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | ||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | ||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | ||||
8.10 | Property | 1 | The Assembly | 0.2% | ||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | ||||
8.12 | Property | 1 | Vinton | 0.1% | ||||
8.13 | Property | 1 | 1401 First Street | 0.1% | ||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | ||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | NAP | Hard | Springing |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | NAP | Springing | Springing |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | NAP | Hard | Springing |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | NAP | Hard | Springing |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | ||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | ||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | ||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | ||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | ||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | ||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | ||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | ||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | ||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | ||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | ||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | ||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | ||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | ||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | ||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | ||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | ||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | ||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | ||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | ||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | ||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | ||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | ||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | ||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | ||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | ||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | ||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | ||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | ||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | ||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | ||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | ||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | ||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | ||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | NAP | Hard | Springing |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | NAP | Hard | In Place |
A-35
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Holdback/ Earnout Description | Lockbox Type | Cash Management |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | NAP | Hard | Springing |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | ||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | ||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | ||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | NAP | Hard | Springing |
16.01 | Property | 1 | 700 Ash Street | 0.4% | ||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | ||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | ||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | ||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | ||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | ||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | ||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | ||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | NAP | Hard | Springing |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | ||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | ||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | ||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | ||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | ||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | NAP | Springing | Springing | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | ||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | ||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | ||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | ||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | NAP | Hard | Springing |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | NAP | Hard | Springing |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | NAP | Hard | Springing |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | NAP | Springing | Springing |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | The borrower shall deposit into an eligible account upon loan origination. The lender must disburse upon (i) evidence that STEM Academy is open and operating for business and (ii) borrower delivers to lender an estoppel from STEM Academy. | Hard | Springing |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAP | Hard | Springing |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | NAP | Hard | Springing |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | NAP | Soft | Springing |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | NAP | Hard | In Place |
27.01 | Property | 1 | Belair Plaza | 0.5% | ||||
27.02 | Property | 1 | Goshen Village | 0.4% | ||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | NAP | Hard | Springing |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | NAP | Hard | Springing |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | NAP | Hard | Springing |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | NAP | Springing | Springing | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | ||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | ||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | ||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | ||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | NAP | Hard | Springing |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | NAP | Springing | Springing | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | NAP | Springing | Springing | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAP | None | None |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | NAP | Hard | Springing |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | NAP | Soft | Springing |
A-36
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | Yes | No | Yes | No | 111,000,000 | 278,250,000 | 652,625.07 | 912,971.46 | NAP |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | Yes | Yes | Yes | Yes | 100,000,000 | 50,000,000 | 229,181.13 | 687,543.40 | NAP |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | Yes | No | Yes | No | 73,656,388 | 267,483,612 | 873,407.99 | 1,113,916.47 | 103,860,000 |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | ||||||||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | ||||||||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | ||||||||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | ||||||||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | ||||||||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | ||||||||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | ||||||||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | ||||||||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | ||||||||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | ||||||||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | ||||||||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | ||||||||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | ||||||||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | ||||||||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | ||||||||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | ||||||||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | ||||||||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | Yes | Yes | Yes | Yes | 66,318,600 | 71,279,400 | 234,875.52 | 453,404.52 | NAP |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | ||||||||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | ||||||||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | ||||||||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | ||||||||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | ||||||||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | ||||||||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | ||||||||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | ||||||||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | ||||||||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | Yes | No | Yes | No | 54,000,000 | 376,000,000 | 1,200,214.63 | 1,372,585.88 | NAP |
8.01 | Property | 1 | First National Building | 1.1% | ||||||||||
8.02 | Property | 1 | The Qube | 0.7% | ||||||||||
8.03 | Property | 1 | Chrysler House | 0.6% | ||||||||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | ||||||||||
8.05 | Property | 1 | One Woodward | 0.4% | ||||||||||
8.06 | Property | 1 | The Z Garage | 0.3% | ||||||||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | ||||||||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | ||||||||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | ||||||||||
8.10 | Property | 1 | The Assembly | 0.2% | ||||||||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | ||||||||||
8.12 | Property | 1 | Vinton | 0.1% | ||||||||||
8.13 | Property | 1 | 1401 First Street | 0.1% | ||||||||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | ||||||||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | Yes | Yes | Yes | Yes | 50,000,000 | 160,000,000 | 690,796.30 | 906,670.14 | NAP |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | Yes | Yes | Yes | Yes | 46,800,000 | 40,000,000 | 155,462.96 | 337,354.63 | NAP |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | Yes | No | Yes | Yes | 46,200,000 | 37,800,000 | 151,383.75 | 336,408.33 | NAP |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | Yes | No | Yes | Yes | 40,000,000 | 63,900,000 | 247,272.29 | 402,059.33 | NAP |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | ||||||||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | ||||||||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | ||||||||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | ||||||||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | ||||||||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | ||||||||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | ||||||||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | ||||||||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | ||||||||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | ||||||||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | ||||||||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | ||||||||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | ||||||||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | ||||||||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | ||||||||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | ||||||||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | ||||||||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | ||||||||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | ||||||||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | ||||||||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | ||||||||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | ||||||||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | ||||||||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | ||||||||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | ||||||||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | ||||||||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | ||||||||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | ||||||||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | ||||||||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | ||||||||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | ||||||||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | ||||||||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | ||||||||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | ||||||||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | Yes | Yes | Yes | No | 40,000,000 | 46,000,000 | 144,580.56 | 270,302.78 | NAP |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
A-37
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | ||||||||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | ||||||||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | ||||||||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | Yes | Yes | Yes | No | 18,225,000 | 30,000,000 | 94,621.18 | 152,103.55 | NAP |
16.01 | Property | 1 | 700 Ash Street | 0.4% | ||||||||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | ||||||||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | ||||||||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | ||||||||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | ||||||||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | ||||||||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | ||||||||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | ||||||||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | ||||||||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | ||||||||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | ||||||||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | ||||||||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | ||||||||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | ||||||||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | ||||||||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | ||||||||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | ||||||||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | Yes | No | Yes | No | 16,519,000 | 706,781,000 | 1,667,259.40 | 1,706,226.86 | 276,700,000 |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | Yes | Yes | Yes | No | 12,500,000 | 198,167,000 | 475,174.19 | 505,147.28 | NAP |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | Yes | No | Yes | No | 12,000,000 | 28,000,000 | 80,151.29 | 114,501.85 | NAP |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
27.01 | Property | 1 | Belair Plaza | 0.5% | ||||||||||
27.02 | Property | 1 | Goshen Village | 0.4% | ||||||||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | No | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | ||||||||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | ||||||||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | ||||||||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | ||||||||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
A-38
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) |
4 | ||||||||||||
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | NAP | 389,250,000 | 912,971.46 | 42.6% | 3.37 | 9.6% | NAP |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | NAP | 150,000,000 | 687,543.40 | 43.0% | 2.34 | 13.5% | NAP |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | 3.86465618% | 445,000,000 | 1,453,048.10 | 37.9% | 2.40 | 10.1% | 255,000,000 |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | ||||||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | ||||||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | ||||||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | ||||||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | ||||||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | ||||||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | ||||||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | ||||||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | ||||||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | ||||||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | ||||||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | ||||||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | ||||||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | ||||||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | ||||||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | ||||||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | ||||||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | NAP | 137,598,000 | 453,404.52 | 62.8% | 1.95 | 8.3% | NAP |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | ||||||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | ||||||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | ||||||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | ||||||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | ||||||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | ||||||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | ||||||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | ||||||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | ||||||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | NAP | 430,000,000 | 1,372,585.88 | 59.4% | 3.30 | 13.6% | NAP |
8.01 | Property | 1 | First National Building | 1.1% | ||||||||
8.02 | Property | 1 | The Qube | 0.7% | ||||||||
8.03 | Property | 1 | Chrysler House | 0.6% | ||||||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | ||||||||
8.05 | Property | 1 | One Woodward | 0.4% | ||||||||
8.06 | Property | 1 | The Z Garage | 0.3% | ||||||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | ||||||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | ||||||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | ||||||||
8.10 | Property | 1 | The Assembly | 0.2% | ||||||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | ||||||||
8.12 | Property | 1 | Vinton | 0.1% | ||||||||
8.13 | Property | 1 | 1401 First Street | 0.1% | ||||||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | ||||||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | NAP | 210,000,000 | 906,670.14 | 62.6% | 1.68 | 9.4% | NAP |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | NAP | 86,800,000 | 337,354.63 | 65.5% | 1.87 | 8.8% | NAP |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | NAP | 84,000,000 | 336,408.33 | 67.2% | 1.86 | 9.8% | NAP |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | NAP | 103,900,000 | 402,059.33 | 53.1% | 2.03 | 9.6% | NAP |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | ||||||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | ||||||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | ||||||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | ||||||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | ||||||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | ||||||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | ||||||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | ||||||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | ||||||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | ||||||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | ||||||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | ||||||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | ||||||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | ||||||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | ||||||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | ||||||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | ||||||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | ||||||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | ||||||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | ||||||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | ||||||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | ||||||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | ||||||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | ||||||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | ||||||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | ||||||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | ||||||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | ||||||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | ||||||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | ||||||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | ||||||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | ||||||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | ||||||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | ||||||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | NAP | 86,000,000 | 270,302.78 | 55.5% | 2.60 | 10.2% | 17,000,000 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-39
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) |
4 | ||||||||||||
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | ||||||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | ||||||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | ||||||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | NAP | 48,225,000 | 152,103.55 | 58.5% | 3.25 | 13.2% | NAP |
16.01 | Property | 1 | 700 Ash Street | 0.4% | ||||||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | ||||||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | ||||||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | ||||||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | ||||||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | ||||||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | ||||||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | ||||||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | ||||||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | ||||||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | ||||||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | ||||||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | ||||||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | ||||||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | ||||||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | ||||||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | ||||||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | 2.79196% | 1,000,000,000 | 2,358,947.68 | 58.8% | 3.25 | 9.5% | NAP |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | NAP | 210,667,000 | 505,147.28 | 63.8% | 3.16 | 9.2% | NAP |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | NAP | 40,000,000 | 114,501.85 | 54.5% | 2.78 | 9.6% | NAP |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
27.01 | Property | 1 | Belair Plaza | 0.5% | ||||||||
27.02 | Property | 1 | Goshen Village | 0.4% | ||||||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | ||||||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | ||||||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | ||||||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | ||||||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-40
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) |
4 | ||||||||||||
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | NAP | NAP | NAP | NAP | NAP | NAP | No |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | NAP | NAP | NAP | NAP | NAP | NAP | No |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | 5.38089411764706% | 700,000,000 | 2,612,369.21 | 59.6% | 1.33 | 6.4% | No |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | ||||||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | ||||||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | ||||||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | ||||||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | ||||||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | ||||||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | ||||||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | ||||||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | ||||||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | ||||||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | ||||||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | ||||||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | ||||||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | ||||||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | ||||||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | ||||||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | ||||||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | NAP | NAP | NAP | NAP | NAP | NAP | Yes |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | NAP | NAP | NAP | NAP | NAP | NAP | No |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | ||||||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | ||||||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | ||||||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | ||||||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | ||||||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | ||||||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | ||||||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | ||||||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | ||||||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | NAP | NAP | NAP | NAP | NAP | NAP | No |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | NAP | NAP | NAP | NAP | NAP | NAP | No |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | NAP | NAP | NAP | NAP | NAP | NAP | Yes |
8.01 | Property | 1 | First National Building | 1.1% | ||||||||
8.02 | Property | 1 | The Qube | 0.7% | ||||||||
8.03 | Property | 1 | Chrysler House | 0.6% | ||||||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | ||||||||
8.05 | Property | 1 | One Woodward | 0.4% | ||||||||
8.06 | Property | 1 | The Z Garage | 0.3% | ||||||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | ||||||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | ||||||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | ||||||||
8.10 | Property | 1 | The Assembly | 0.2% | ||||||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | ||||||||
8.12 | Property | 1 | Vinton | 0.1% | ||||||||
8.13 | Property | 1 | 1401 First Street | 0.1% | ||||||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | ||||||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | NAP | NAP | NAP | NAP | NAP | NAP | No |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | NAP | NAP | NAP | NAP | NAP | NAP | No |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | NAP | NAP | NAP | NAP | NAP | NAP | No |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | NAP | NAP | NAP | NAP | NAP | NAP | No |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | ||||||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | ||||||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | ||||||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | ||||||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | ||||||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | ||||||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | ||||||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | ||||||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | ||||||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | ||||||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | ||||||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | ||||||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | ||||||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | ||||||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | ||||||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | ||||||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | ||||||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | ||||||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | ||||||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | ||||||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | ||||||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | ||||||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | ||||||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | ||||||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | ||||||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | ||||||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | ||||||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | ||||||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | ||||||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | ||||||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | ||||||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | ||||||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | ||||||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | ||||||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | 10.25000% | 103,000,000 | 417,527.90 | 66.5% | 1.68 | 8.5% | Yes |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | NAP | NAP | NAP | NAP | NAP | NAP | No |
A-41
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) |
4 | ||||||||||||
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | NAP | NAP | NAP | NAP | NAP | NAP | No |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | ||||||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | ||||||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | ||||||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | NAP | NAP | NAP | NAP | NAP | NAP | Yes |
16.01 | Property | 1 | 700 Ash Street | 0.4% | ||||||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | ||||||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | ||||||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | ||||||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | ||||||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | ||||||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | ||||||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | ||||||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | NAP | NAP | NAP | NAP | NAP | NAP | Yes |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | ||||||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | ||||||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | ||||||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | ||||||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | ||||||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | NAP | NAP | NAP | NAP | NAP | NAP | No | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | ||||||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | ||||||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | ||||||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | ||||||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | NAP | NAP | NAP | NAP | NAP | NAP | No |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | NAP | NAP | NAP | NAP | NAP | NAP | No |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | No |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | No |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | No |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | No |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | No |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | Yes |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | No |
27.01 | Property | 1 | Belair Plaza | 0.5% | ||||||||
27.02 | Property | 1 | Goshen Village | 0.4% | ||||||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | No |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | No |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | No |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | No | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | ||||||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | ||||||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | ||||||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | ||||||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | No |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | No | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | No | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | No |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | No |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | No |
A-42
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Future Debt Permitted Type |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | NAP |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | NAP |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | NAP |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | ||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | ||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | ||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | ||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | ||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | ||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | ||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | ||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | ||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | ||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | ||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | ||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | ||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | ||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | ||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | ||
3.17 | Property | 1 | 951 Trails Road | 0.1% | ||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | Mezzanine (Permitted to Successor Borrower upon a transfer and assumption; Max Combined LTV of 69.6%; Min Combined DSCR of 1.51x; Min Combined Debt Yield of 7.12%; Intercreditor Agreement is required) |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | NAP |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | ||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | ||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | ||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | ||
5.05 | Property | 1 | 821 Route 97 | 0.7% | ||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | ||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | ||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | ||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | ||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | NAP |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | NAP |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | Unsecured |
8.01 | Property | 1 | First National Building | 1.1% | ||
8.02 | Property | 1 | The Qube | 0.7% | ||
8.03 | Property | 1 | Chrysler House | 0.6% | ||
8.04 | Property | 1 | 1001 Woodward | 0.5% | ||
8.05 | Property | 1 | One Woodward | 0.4% | ||
8.06 | Property | 1 | The Z Garage | 0.3% | ||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | ||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | ||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | ||
8.10 | Property | 1 | The Assembly | 0.2% | ||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | ||
8.12 | Property | 1 | Vinton | 0.1% | ||
8.13 | Property | 1 | 1401 First Street | 0.1% | ||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | ||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | NAP |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | NAP |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | NAP |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | NAP |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | ||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | ||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | ||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | ||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | ||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | ||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | ||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | ||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | ||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | ||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | ||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | ||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | ||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | ||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | ||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | ||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | ||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | ||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | ||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | ||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | ||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | ||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | ||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | ||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | ||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | ||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | ||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | ||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | ||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | ||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | ||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | ||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | ||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | ||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | Mezzanine (Min Combined DY of 8.0%; Intercreditor Agreement is required) |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | NAP |
A-43
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Future Debt Permitted Type |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | NAP |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | ||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | ||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | ||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | Mezzanine (After 180 days from the origination date; Max Combined LTV of 55.55%; Min Combined DSCR of 3.80x; Min Combined Debt Yield of 14.38%; Intercreditor Agreement is required) |
16.01 | Property | 1 | 700 Ash Street | 0.4% | ||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | ||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | ||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | ||
16.05 | Property | 1 | N2480 County Road M | 0.1% | ||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | ||
16.07 | Property | 1 | 530 East Main Street | 0.1% | ||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | ||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | Mezzanine (Max Combined LTV of 62.5%; Min Combined DSCR of 1.93x; Min Combined Debt Yield of 9.7%; Intercreditor Agreement is required); Preferred Equity |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | ||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | ||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | ||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | ||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | ||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | NAP | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | ||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | ||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | ||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | ||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | NAP |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | NAP |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | NAP |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | NAP |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | NAP |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAP |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | NAP |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | Mezzanine (Max Combined LTV of 55.0%; Min Combined DSCR of 2.97x; Min Combined Debt Yield of 10.15%; Intercreditor Agreement is required) |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | NAP |
27.01 | Property | 1 | Belair Plaza | 0.5% | ||
27.02 | Property | 1 | Goshen Village | 0.4% | ||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | NAP |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | NAP |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | NAP |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | NAP | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | ||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | ||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | ||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | ||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | NAP |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | NAP | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | NAP | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAP |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | NAP |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | NAP |
A-44
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Sponsor |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | TechCore, LLC |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | Ara Tavitian |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | Industrial Logistics Properties Trust |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | ||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | ||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | ||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | ||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | ||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | ||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | ||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | ||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | ||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | ||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | ||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | ||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | ||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | ||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | ||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | ||
3.17 | Property | 1 | 951 Trails Road | 0.1% | ||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | Babak Zar |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | USRA Institutional Net Lease Fund IV, LLC |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | ||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | ||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | ||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | ||
5.05 | Property | 1 | 821 Route 97 | 0.7% | ||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | ||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | ||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | ||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | ||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | Andrew Penson |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | Q Factor Solutions |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | Bedrock Detroit |
8.01 | Property | 1 | First National Building | 1.1% | ||
8.02 | Property | 1 | The Qube | 0.7% | ||
8.03 | Property | 1 | Chrysler House | 0.6% | ||
8.04 | Property | 1 | 1001 Woodward | 0.5% | ||
8.05 | Property | 1 | One Woodward | 0.4% | ||
8.06 | Property | 1 | The Z Garage | 0.3% | ||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | ||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | ||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | ||
8.10 | Property | 1 | The Assembly | 0.2% | ||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | ||
8.12 | Property | 1 | Vinton | 0.1% | ||
8.13 | Property | 1 | 1401 First Street | 0.1% | ||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | ||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | Ralph Zucker and Jozef Straus |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | Jayaprasad Vejendla and Rohit Kumar |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | Tower Investments, LLC and Nella Invest, LLC |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | ExchangeRight Real Estate, LLC |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | ||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | ||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | ||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | ||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | ||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | ||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | ||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | ||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | ||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | ||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | ||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | ||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | ||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | ||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | ||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | ||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | ||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | ||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | ||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | ||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | ||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | ||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | ||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | ||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | ||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | ||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | ||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | ||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | ||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | ||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | ||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | ||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | ||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | ||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | Elchonon Schwartz |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | Pai Chieng (Paul) Pong |
A-45
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Sponsor |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | James E. Dora Jr. |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | ||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | ||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | ||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | BIG GIP LLC |
16.01 | Property | 1 | 700 Ash Street | 0.4% | ||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | ||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | ||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | ||
16.05 | Property | 1 | N2480 County Road M | 0.1% | ||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | ||
16.07 | Property | 1 | 530 East Main Street | 0.1% | ||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | ||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | AG Net Lease IV (Q) Corp., AG Net Lease IV Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | ||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | ||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | ||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | ||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | ||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | Fine Times, Inc. | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | ||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | ||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | ||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | ||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | BP/CG Center MM LLC |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | Crossroads Aberdeen, LLC |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | William Zev Hertz |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | Scott Anthony Tiano and Jonathan Edward Mendis |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | Pennmark |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | Martin Landis |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | Hana Alternative Asset Management Co., Ltd. |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | Prime Real Estate Holding Corp. |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | Damien Isabella |
27.01 | Property | 1 | Belair Plaza | 0.5% | ||
27.02 | Property | 1 | Goshen Village | 0.4% | ||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | Huong Thien Le and Chuck Truc Trong Le |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | US Living |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | James J. Morrison, Jr. |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | Southern Star Self Storage Investment Company | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | ||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | ||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | ||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | ||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | Nilesh Patel |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | Minhas Ladiwalla and Salman Bhojani | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | Dhrumit J. Shah and Nilang C. Maniar | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | David M. Conwill, Steven B. Kimmelman and Leslie S.R. Leohr |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | Presidio Property Trust, Inc. |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | David Joseph Foster Pezzola and Charles R. Kremer |
A-46
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Non-Recourse Carveout Guarantor | Delaware Statutory Trust (Y/N) |
Tenants-in-common (Y/N) |
Loan Purpose |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | TechCore, LLC | No | No | Refinance |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | Ara Tavitian | No | No | Refinance |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | Industrial Logistics Properties Trust | No | No | Recapitalization |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | |||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | |||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | |||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | |||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | |||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | |||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | |||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | |||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | |||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | |||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | |||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | |||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | |||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | |||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | |||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | |||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | |||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | Babak Zar | No | Yes | Refinance |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | USRA Net Lease IV Capital Corp. | No | No | Acquisition |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | |||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | |||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | |||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | |||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | |||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | |||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | |||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | |||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | |||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | Andrew Penson | No | No | Refinance |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | Henry Jason Winkler | No | No | Recapitalization |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | Rock Backer LLC | No | No | Refinance |
8.01 | Property | 1 | First National Building | 1.1% | |||||
8.02 | Property | 1 | The Qube | 0.7% | |||||
8.03 | Property | 1 | Chrysler House | 0.6% | |||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | |||||
8.05 | Property | 1 | One Woodward | 0.4% | |||||
8.06 | Property | 1 | The Z Garage | 0.3% | |||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | |||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | |||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | |||||
8.10 | Property | 1 | The Assembly | 0.2% | |||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | |||||
8.12 | Property | 1 | Vinton | 0.1% | |||||
8.13 | Property | 1 | 1401 First Street | 0.1% | |||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | |||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | Ralph Zucker and Jozef Straus | No | No | Refinance |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | Jayaprasad Vejendla and Rohit Kumar | No | No | Acquisition |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | Tower Investments, LLC and Nella Invest, LLC | No | Yes | Acquisition |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht and Warren Thomas | Yes | No | Acquisition |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | |||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | |||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | |||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | |||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | |||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | |||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | |||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | |||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | |||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | |||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | |||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | |||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | |||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | |||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | |||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | |||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | |||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | |||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | |||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | |||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | |||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | |||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | |||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | |||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | |||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | |||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | |||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | |||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | |||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | |||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | |||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | |||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | |||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | |||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | Elchonon Schwartz | No | Yes | Acquisition |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | Pai Chieng (Paul) Pong | No | No | Refinance |
A-47
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Non-Recourse Carveout Guarantor | Delaware Statutory Trust (Y/N) |
Tenants-in-common (Y/N) |
Loan Purpose |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | James E. Dora Jr. | No | No | Refinance |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | |||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | |||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | |||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | Brennan Management LLC, Michael Brennan, Robert G. Vanecko, Scott D. McKibben, Samuel A. Mandarino, Brad S. O’Halloran, Allen H. Crosswell, W. Troy MacMane and Greenwood Holding Company, LLC | No | No | Acquisition |
16.01 | Property | 1 | 700 Ash Street | 0.4% | |||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | |||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | |||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | |||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | |||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | |||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | |||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | |||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | AG Net Lease IV (Q) Corp., AG Net Lease IV Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. | No | No | Recapitalization |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | |||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | |||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | |||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | |||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | |||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | Fine Times, Inc. | No | No | Refinance | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | |||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | |||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | |||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | |||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | NAP | No | No | Refinance |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | Nitin D. Patel | No | No | Refinance |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | Hertz Group Realty Operating Partnership, LP | No | No | Refinance |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | Scott Tiano and Jonathan Mendis | No | No | Acquisition |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | Donald F. Cafiero | No | No | Refinance |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | Martin Landis | No | No | Acquisition |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | NAP | No | No | Refinance |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | Ihsan Gulay | No | No | Refinance |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | Damien Isabella | No | No | Refinance |
27.01 | Property | 1 | Belair Plaza | 0.5% | |||||
27.02 | Property | 1 | Goshen Village | 0.4% | |||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | Huong Thien Le and Chuck Truc Trong Le | No | Yes | Refinance |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | Us Living LLC | No | No | Refinance |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | James J. Morrison, Jr. | No | Yes | Acquisition |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | Mark Torok, Louis Fox III and Michaeljohn Kudlik | Yes | No | Acquisition | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | |||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | |||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | |||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | |||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | Nilesh Patel | No | No | Refinance |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | Minhas Ladiwalla and Salman Bhojani | No | No | Acquisition | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | Dhrumit J. Shah and Nilang C. Maniar | No | No | Refinance | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | David M. Conwill, Steven B. Kimmelman and Leslie S.R. Leohr | No | No | Refinance |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | Presidio Property Trust, Inc. | No | No | Acquisition |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | David Joseph Foster Pezzola and Charles R. Kremer | No | No | Refinance |
A-48
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Property Located Within a Qualified Opportunity Zone (Y/N) | Sources: Loan Amount ($) | Sources: Principal’s New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) |
9 | 7 | |||||||||||||
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | No | 389,250,000 | 0 | 0 | 0 | 389,250,000 | 190,909,806 | 0 | 781,598 |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | No | 150,000,000 | 0 | 0 | 0 | 150,000,000 | 123,220,890 | 0 | 966,503 |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | 341,140,000 | 0 | 358,860,000 | 0 | 700,000,000 | 0 | 0 | 5,206,178 | |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | Yes | |||||||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | No | |||||||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | No | |||||||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | No | |||||||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | No | |||||||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | No | |||||||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | No | |||||||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | No | |||||||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | No | |||||||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | No | |||||||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | Yes | |||||||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | No | |||||||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | No | |||||||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | Yes | |||||||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | No | |||||||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | No | |||||||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | No | |||||||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | Yes | 71,000,000 | 0 | 0 | 0 | 71,000,000 | 45,127,763 | 0 | 4,781,353 |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | 137,598,000 | 78,997,416 | 0 | 3,898,500 | 220,493,916 | 0 | 199,447,281 | 8,803,556 | |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | No | |||||||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | No | |||||||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | No | |||||||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | No | |||||||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | No | |||||||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | No | |||||||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | Yes | |||||||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | No | |||||||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | No | |||||||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | No | 65,000,000 | 0 | 0 | 0 | 65,000,000 | 32,492,780 | 0 | 1,718,179 |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | No | 60,000,000 | 24,098,110 | 0 | 0 | 84,098,110 | 37,823,842 | 45,000,000 | 179,594 |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | 430,000,000 | 0 | 0 | 0 | 430,000,000 | 331,057,990 | 0 | 4,355,049 | |
8.01 | Property | 1 | First National Building | 1.1% | Yes | |||||||||
8.02 | Property | 1 | The Qube | 0.7% | Yes | |||||||||
8.03 | Property | 1 | Chrysler House | 0.6% | Yes | |||||||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | Yes | |||||||||
8.05 | Property | 1 | One Woodward | 0.4% | Yes | |||||||||
8.06 | Property | 1 | The Z Garage | 0.3% | Yes | |||||||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | Yes | |||||||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | Yes | |||||||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | Yes | |||||||||
8.10 | Property | 1 | The Assembly | 0.2% | Yes | |||||||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | Yes | |||||||||
8.12 | Property | 1 | Vinton | 0.1% | Yes | |||||||||
8.13 | Property | 1 | 1401 First Street | 0.1% | Yes | |||||||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | Yes | |||||||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | No | 210,000,000 | 0 | 0 | 0 | 210,000,000 | 170,604,822 | 0 | 3,366,160 |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | No | 86,800,000 | 50,875,250 | 0 | 2,000,000 | 139,675,250 | 0 | 132,250,000 | 1,882,060 |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | No | 84,000,000 | 43,600,533 | 0 | 1,739,486 | 129,340,019 | 0 | 124,500,000 | 2,042,770 |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | 103,900,000 | 100,606,605 | 0 | 0 | 204,506,605 | 0 | 197,829,395 | 4,408,873 | |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | No | |||||||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | No | |||||||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | No | |||||||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | Yes | |||||||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | No | |||||||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | No | |||||||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | No | |||||||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | No | |||||||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | No | |||||||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | No | |||||||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | No | |||||||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | Yes | |||||||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | No | |||||||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | No | |||||||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | No | |||||||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | No | |||||||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | No | |||||||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | No | |||||||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | Yes | |||||||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | No | |||||||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | No | |||||||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | No | |||||||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | No | |||||||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | No | |||||||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | No | |||||||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | No | |||||||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | No | |||||||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | Yes | |||||||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | No | |||||||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | No | |||||||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | No | |||||||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | No | |||||||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | No | |||||||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | No | |||||||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | No | 86,000,000 | 36,423,629 | 17,000,000 | 7,288,338 | 146,711,967 | 0 | 130,000,000 | 3,605,212 |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | No | 30,000,000 | 0 | 0 | 0 | 30,000,000 | 20,860,220 | 0 | 411,331 |
A-49
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Property Located Within a Qualified Opportunity Zone (Y/N) | Sources: Loan Amount ($) | Sources: Principal’s New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) |
9 | 7 | |||||||||||||
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | 22,650,000 | 66,859 | 0 | 0 | 22,716,859 | 21,190,080 | 0 | 461,590 | |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | No | |||||||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | No | |||||||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | No | |||||||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | |||||||||
16.01 | Property | 1 | 700 Ash Street | 0.4% | No | |||||||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | No | |||||||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | No | |||||||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | No | |||||||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | No | |||||||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | No | |||||||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | Yes | |||||||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | No | |||||||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | |||||||||
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | No | |||||||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | No | |||||||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | No | |||||||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | No | |||||||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | No | |||||||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | ||||||||||
18.01 | Property | 1 | 110 West 69th Street | 0.7% | No | |||||||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | No | |||||||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | No | |||||||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | No | |||||||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | No | ||||||||
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | No | ||||||||
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | No | ||||||||
22 | Loan | 101 | 1 | Eagle Station | 1.2% | No | ||||||||
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | No | ||||||||
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | No | ||||||||
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | No | ||||||||
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | No | ||||||||
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | |||||||||
27.01 | Property | 1 | Belair Plaza | 0.5% | No | |||||||||
27.02 | Property | 1 | Goshen Village | 0.4% | No | |||||||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | No | ||||||||
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | No | ||||||||
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | No | ||||||||
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | ||||||||||
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | No | |||||||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | No | |||||||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | Yes | |||||||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | No | |||||||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | No | ||||||||
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | Yes | |||||||||
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | No | |||||||||
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | No | ||||||||
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | No | ||||||||
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | Yes |
A-50
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | 0 | 197,558,597 | 0 | 389,250,000 | NAP | NAP |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | 22,205,149 | 3,607,459 | 0 | 150,000,000 | NAP | NAP |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | 1,758,645 | 693,035,177 | 0 | 700,000,000 | NAP | NAP |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | NAP | NAP | |||||
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | NAP | NAP | |||||
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | NAP | NAP | |||||
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | NAP | NAP | |||||
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | NAP | NAP | |||||
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | NAP | NAP | |||||
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | NAP | NAP | |||||
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | NAP | NAP | |||||
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | NAP | NAP | |||||
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | NAP | NAP | |||||
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | NAP | NAP | |||||
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | NAP | NAP | |||||
3.13 | Property | 1 | 7000 West Post Road | 0.2% | NAP | NAP | |||||
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | NAP | NAP | |||||
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | NAP | NAP | |||||
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | NAP | NAP | |||||
3.17 | Property | 1 | 951 Trails Road | 0.1% | NAP | NAP | |||||
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | 2,251,967 | 18,838,917 | 0 | 71,000,000 | NAP | NAP |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | 12,243,079 | 0 | 0 | 220,493,916 | NAP | NAP |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | NAP | NAP | |||||
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | NAP | NAP | |||||
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | NAP | NAP | |||||
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | NAP | NAP | |||||
5.05 | Property | 1 | 821 Route 97 | 0.7% | NAP | NAP | |||||
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | NAP | NAP | |||||
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | NAP | NAP | |||||
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | NAP | NAP | |||||
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | NAP | NAP | |||||
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | 19,804,012 | 10,985,029 | 0 | 65,000,000 | NAP | NAP |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | 1,094,674 | 0 | 0 | 84,098,110 | NAP | NAP |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | 11,401,181 | 83,185,780 | 0 | 430,000,000 | NAP | NAP |
8.01 | Property | 1 | First National Building | 1.1% | NAP | NAP | |||||
8.02 | Property | 1 | The Qube | 0.7% | NAP | NAP | |||||
8.03 | Property | 1 | Chrysler House | 0.6% | NAP | NAP | |||||
8.04 | Property | 1 | 1001 Woodward | 0.5% | NAP | NAP | |||||
8.05 | Property | 1 | One Woodward | 0.4% | NAP | NAP | |||||
8.06 | Property | 1 | The Z Garage | 0.3% | NAP | NAP | |||||
8.07 | Property | 1 | Two Detroit Garage | 0.2% | NAP | NAP | |||||
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | NAP | NAP | |||||
8.09 | Property | 1 | 1001 Brush Street | 0.2% | NAP | NAP | |||||
8.10 | Property | 1 | The Assembly | 0.2% | NAP | NAP | |||||
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | NAP | NAP | |||||
8.12 | Property | 1 | Vinton | 0.1% | NAP | NAP | |||||
8.13 | Property | 1 | 1401 First Street | 0.1% | NAP | NAP | |||||
8.14 | Property | 1 | Lane Bryant Building | 0.0% | NAP | NAP | |||||
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | 15,896,818 | 20,132,200 | 0 | 210,000,000 | NAP | NAP |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | 5,543,190 | 0 | 0 | 139,675,250 | NAP | NAP |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | 2,797,249 | 0 | 0 | 129,340,019 | NAP | NAP |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | 2,268,336 | 0 | 0 | 204,506,605 | NAP | NAP |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | NAP | NAP | |||||
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | NAP | NAP | |||||
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | NAP | NAP | |||||
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | NAP | NAP | |||||
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | NAP | NAP | |||||
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | NAP | NAP | |||||
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | NAP | NAP | |||||
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | NAP | NAP | |||||
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | NAP | NAP | |||||
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | NAP | NAP | |||||
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | NAP | NAP | |||||
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | NAP | NAP | |||||
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | NAP | NAP | |||||
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | NAP | NAP | |||||
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | NAP | NAP | |||||
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | NAP | NAP | |||||
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | NAP | NAP | |||||
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | NAP | NAP | |||||
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | NAP | NAP | |||||
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | NAP | NAP | |||||
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | NAP | NAP | |||||
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | NAP | NAP | |||||
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | NAP | NAP | |||||
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | NAP | NAP | |||||
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | NAP | NAP | |||||
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | NAP | NAP | |||||
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | NAP | NAP | |||||
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | NAP | NAP | |||||
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | NAP | NAP | |||||
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | NAP | NAP | |||||
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | NAP | NAP | |||||
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | NAP | NAP | |||||
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | NAP | NAP | |||||
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | NAP | NAP | |||||
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | 13,106,755 | 0 | 0 | 146,711,967 | NAP | NAP |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | 3,900,881 | 4,827,568 | 0 | 30,000,000 | 1/14/2036 | 202.52 |
A-51
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | 1,065,188 | 0 | 0 | 22,716,859 | Various | 112.33 |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | 11/1/2029 | NAV | |||||
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | 9/1/2027 | NAV | |||||
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | 8/31/2029 | NAV | |||||
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | NAP | NAP | ||||
16.01 | Property | 1 | 700 Ash Street | 0.4% | NAP | NAP | |||||
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | NAP | NAP | |||||
16.03 | Property | 1 | 2700 Plum Street | 0.3% | NAP | NAP | |||||
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | NAP | NAP | |||||
16.05 | Property | 1 | N2480 County Road M | 0.1% | NAP | NAP | |||||
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | NAP | NAP | |||||
16.07 | Property | 1 | 530 East Main Street | 0.1% | NAP | NAP | |||||
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | NAP | NAP | |||||
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | NAP | NAP | ||||
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | NAP | NAP | |||||
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | NAP | NAP | |||||
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | NAP | NAP | |||||
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | NAP | NAP | |||||
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | NAP | NAP | |||||
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | NAP | NAP | |||||
18.01 | Property | 1 | 110 West 69th Street | 0.7% | NAP | NAP | |||||
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | NAP | NAP | |||||
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | NAP | NAP | |||||
18.04 | Property | 1 | 23 West 70th Street | 0.1% | NAP | NAP | |||||
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | NAP | NAP | ||||
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | Hilton Franchise Holding LLC: 4/30/2026; La Quinta Franchising LLC: 8/8/2038 | 117.18 | ||||
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | NAP | NAP | ||||
22 | Loan | 101 | 1 | Eagle Station | 1.2% | NAP | NAP | ||||
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | NAP | NAP | ||||
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAP | NAP | ||||
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | NAP | NAP | ||||
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | NAP | NAP | ||||
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | NAP | NAP | ||||
27.01 | Property | 1 | Belair Plaza | 0.5% | NAP | NAP | |||||
27.02 | Property | 1 | Goshen Village | 0.4% | NAP | NAP | |||||
28 | Loan | 116, 117 | 1 | University Square | 0.9% | NAP | NAP | ||||
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | NAP | NAP | ||||
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | NAP | NAP | ||||
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | NAP | NAP | |||||
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | NAP | NAP | |||||
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | NAP | NAP | |||||
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | NAP | NAP | |||||
31.04 | Property | 1 | 281 Mini Storage | 0.1% | NAP | NAP | |||||
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | Automatic 1-Year Renewal | 119.49 | ||||
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | 3/23/2042 | 99.50 | |||||
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | 5/3/2036 | 90.20 | |||||
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAP | NAP | ||||
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | NAP | NAP | ||||
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | NAP | NAP |
A-52
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.13 | Property | 1 | 7000 West Post Road | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.17 | Property | 1 | 951 Trails Road | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.05 | Property | 1 | 821 Route 97 | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
8.01 | Property | 1 | First National Building | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8.02 | Property | 1 | The Qube | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8.03 | Property | 1 | Chrysler House | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8.04 | Property | 1 | 1001 Woodward | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8.05 | Property | 1 | One Woodward | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8.06 | Property | 1 | The Z Garage | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8.07 | Property | 1 | Two Detroit Garage | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8.09 | Property | 1 | 1001 Brush Street | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8.10 | Property | 1 | The Assembly | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8.12 | Property | 1 | Vinton | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8.13 | Property | 1 | 1401 First Street | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8.14 | Property | 1 | Lane Bryant Building | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | 168.78 | 83.3% | 151.73 | 97.94 | 64.5% | 136.95 | 65.60 | 47.9% | 202.52 |
A-53
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | 85.34 | 76.0% | 98.56 | 79.63 | 73.2% | 95.80 | 81.74 | 71.2% | 92.32 |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | NAV | NAV | NAV | NAV | 65.9% | NAV | NAV | NAV | NAV | |
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | NAV | NAV | NAV | NAV | 60.7% | NAV | NAV | NAV | NAV | |
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | NAV | NAV | NAV | NAV | 81.3% | NAV | NAV | NAV | NAV | |
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
16.01 | Property | 1 | 700 Ash Street | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.03 | Property | 1 | 2700 Plum Street | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.05 | Property | 1 | N2480 County Road M | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.07 | Property | 1 | 530 East Main Street | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
18.04 | Property | 1 | 23 West 70th Street | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | 76.20 | 65.0% | 117.18 | 63.28 | 54.0% | 95.34 | 39.19 | 41.1% | 110.12 |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
27.01 | Property | 1 | Belair Plaza | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27.02 | Property | 1 | Goshen Village | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
28 | Loan | 116, 117 | 1 | University Square | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31.04 | Property | 1 | 281 Mini Storage | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | 89.62 | 75.0% | 119.49 | 96.90 | 81.1% | 109.86 | 86.57 | 78.8% | 101.62 |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | 82.59 | 83.0% | 99.50 | 84.09 | 84.5% | 96.46 | 78.99 | 81.9% | 84.80 | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | 67.69 | 75.0% | 89.22 | 66.96 | 75.0% | 87.55 | 64.42 | 73.6% | 79.90 | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-54
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
1 | Loan | 8, 10, 11, 12, 13, 14 | 1 | One Wilshire | 9.9% | NAP | NAP |
2 | Loan | 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 | 1 | The Reef | 8.9% | NAP | NAP |
3 | Loan | 8, 26, 27, 28, 29 | 17 | ILPT Logistics Portfolio | 6.6% | NAP | NAP |
3.01 | Property | 1 | 4000 Principio Parkway | 0.8% | NAP | NAP | |
3.02 | Property | 1 | 2020 Joe B. Jackson Parkway | 0.7% | NAP | NAP | |
3.03 | Property | 1 | 1901 Meadowville Technology Parkway | 0.7% | NAP | NAP | |
3.04 | Property | 1 | 52 Pettengill Road | 0.7% | NAP | NAP | |
3.05 | Property | 1 | 510 John Dodd Road | 0.7% | NAP | NAP | |
3.06 | Property | 1 | 309 Dulty’s Lane | 0.6% | NAP | NAP | |
3.07 | Property | 1 | 5300 Centerpoint Parkway | 0.4% | NAP | NAP | |
3.08 | Property | 1 | 17001 West Mercury Street | 0.3% | NAP | NAP | |
3.09 | Property | 1 | 725 Darlington Avenue | 0.3% | NAP | NAP | |
3.10 | Property | 1 | 10100 89th Avenue N | 0.2% | NAP | NAP | |
3.11 | Property | 1 | 7303 Rickenbacker Parkway West | 0.2% | NAP | NAP | |
3.12 | Property | 1 | 4836 Hickory Hill Road | 0.2% | NAP | NAP | |
3.13 | Property | 1 | 7000 West Post Road | 0.2% | NAP | NAP | |
3.14 | Property | 1 | 3201 Bearing Drive | 0.2% | NAP | NAP | |
3.15 | Property | 1 | 900 Commerce Parkway West Drive | 0.2% | NAP | NAP | |
3.16 | Property | 1 | 6825 West County Road 400 North | 0.1% | NAP | NAP | |
3.17 | Property | 1 | 951 Trails Road | 0.1% | NAP | NAP | |
4 | Loan | 30, 31, 32, 33, 34, 35, 36, 37 | 1 | Bruckner Building | 6.3% | NAP | NAP |
5 | Loan | 8, 38, 39, 40 | 9 | Shearer’s Industrial Portfolio | 5.9% | NAP | NAP |
5.01 | Property | 1 | 800 Northwest 4th Street | 1.0% | NAP | NAP | |
5.02 | Property | 1 | 4100 Millennium Boulevard Southeast | 1.0% | NAP | NAP | |
5.03 | Property | 1 | 3000 East Mount Pleasant Street | 0.9% | NAP | NAP | |
5.04 | Property | 1 | 7330 West Sherman Street | 0.8% | NAP | NAP | |
5.05 | Property | 1 | 821 Route 97 | 0.7% | NAP | NAP | |
5.06 | Property | 1 | 3200 Northern Cross Boulevard | 0.6% | NAP | NAP | |
5.07 | Property | 1 | 3636 Medallion Avenue | 0.6% | NAP | NAP | |
5.08 | Property | 1 | 692 Wabash Avenue North | 0.2% | NAP | NAP | |
5.09 | Property | 1 | 225 Commonwealth Avenue Extension | 0.2% | NAP | NAP | |
6 | Loan | 41, 42, 43, 44 | 1 | 115 Tabor Road | 5.8% | NAP | NAP |
7 | Loan | 45, 46, 47, 48 | 1 | Industry RiNo Station | 5.3% | NAP | NAP |
8 | Loan | 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 | 14 | Bedrock Portfolio | 4.8% | NAP | NAP |
8.01 | Property | 1 | First National Building | 1.1% | NAP | NAP | |
8.02 | Property | 1 | The Qube | 0.7% | NAP | NAP | |
8.03 | Property | 1 | Chrysler House | 0.6% | NAP | NAP | |
8.04 | Property | 1 | 1001 Woodward | 0.5% | NAP | NAP | |
8.05 | Property | 1 | One Woodward | 0.4% | NAP | NAP | |
8.06 | Property | 1 | The Z Garage | 0.3% | NAP | NAP | |
8.07 | Property | 1 | Two Detroit Garage | 0.2% | NAP | NAP | |
8.08 | Property | 1 | 1505 & 1515 Woodward | 0.2% | NAP | NAP | |
8.09 | Property | 1 | 1001 Brush Street | 0.2% | NAP | NAP | |
8.10 | Property | 1 | The Assembly | 0.2% | NAP | NAP | |
8.11 | Property | 1 | 419 Fort Street Garage | 0.1% | NAP | NAP | |
8.12 | Property | 1 | Vinton | 0.1% | NAP | NAP | |
8.13 | Property | 1 | 1401 First Street | 0.1% | NAP | NAP | |
8.14 | Property | 1 | Lane Bryant Building | 0.0% | NAP | NAP | |
9 | Loan | 8, 59, 60, 61, 62 | 1 | Bell Works | 4.5% | NAP | NAP |
10 | Loan | 8, 63, 64 | 1 | 2550 M Street | 4.2% | NAP | NAP |
11 | Loan | 8, 65 | 1 | Nut Tree Plaza | 4.1% | NAP | NAP |
12 | Loan | 8, 66 | 34 | ExchangeRight Net Leased Portfolio #55 | 3.6% | NAP | NAP |
12.01 | Property | 1 | Walmart Neighborhood Market - Prairieville (Airline), LA | 0.3% | NAP | NAP | |
12.02 | Property | 1 | Pick N Save - Sun Prairie (Main), WI | 0.3% | NAP | NAP | |
12.03 | Property | 1 | Schnucks - Love’s Park (Harlem), IL | 0.3% | NAP | NAP | |
12.04 | Property | 1 | Walmart Neighborhood Market - Thibodaux (Main), LA | 0.3% | NAP | NAP | |
12.05 | Property | 1 | Walmart Neighborhood Market - Houma (Park), LA | 0.3% | NAP | NAP | |
12.06 | Property | 1 | Publix - Decatur (Point), AL | 0.2% | NAP | NAP | |
12.07 | Property | 1 | PNC Bank - Clarendon Hills (Holmes), IL | 0.2% | NAP | NAP | |
12.08 | Property | 1 | Walmart Neighborhood Market - New Iberia (Parkview), LA | 0.2% | NAP | NAP | |
12.09 | Property | 1 | Walmart Neighborhood Market - Opelousas (Union), LA | 0.2% | NAP | NAP | |
12.10 | Property | 1 | Walmart Neighborhood Market - Meraux (Archbishop), LA | 0.2% | NAP | NAP | |
12.11 | Property | 1 | CVS Pharmacy - Auburn (Opelika), AL | 0.1% | NAP | NAP | |
12.12 | Property | 1 | Huntington Bank- Clarksburg (Pike), WV | 0.1% | NAP | NAP | |
12.13 | Property | 1 | CVS Pharmacy - Grand Rapids (Fuller), MI | 0.1% | NAP | NAP | |
12.14 | Property | 1 | O’Reilly Auto Parts - Madison (Commerce), WI | 0.1% | NAP | NAP | |
12.15 | Property | 1 | U.S. Bank - Northlake (North), IL | 0.1% | NAP | NAP | |
12.16 | Property | 1 | CVS - Tullahoma (Jackson), TN | 0.1% | NAP | NAP | |
12.17 | Property | 1 | 7-Eleven- La Grange (Ogden), IL | 0.1% | NAP | NAP | |
12.18 | Property | 1 | U.S. Bank - Elk Grove Village (Devon), IL | 0.1% | NAP | NAP | |
12.19 | Property | 1 | Sherwin Williams - Marysville (Fifth), OH | 0.0% | NAP | NAP | |
12.20 | Property | 1 | O’Reilly - Owensboro (Bold Forbes), KY | 0.0% | NAP | NAP | |
12.21 | Property | 1 | PNC Bank - Aurora (Galena), IL | 0.0% | NAP | NAP | |
12.22 | Property | 1 | NAPA Auto Parts - Downers Grove (Ogden), IL | 0.0% | NAP | NAP | |
12.23 | Property | 1 | Family Dollar - Cuyahoga Falls (Bailey), OH | 0.0% | NAP | NAP | |
12.24 | Property | 1 | Dollar General - Lewiston (Sabattus), ME | 0.0% | NAP | NAP | |
12.25 | Property | 1 | U.S. Bank - Niles (Dempster), IL | 0.0% | NAP | NAP | |
12.26 | Property | 1 | Dollar Tree - Des Plaines (Rand), IL | 0.0% | NAP | NAP | |
12.27 | Property | 1 | Dollar General - Odessa (University), TX | 0.0% | NAP | NAP | |
12.28 | Property | 1 | Dollar General - Weber City, (Hwy 23), VA | 0.0% | NAP | NAP | |
12.29 | Property | 1 | Dollar General- Springtown (Highway), TX | 0.0% | NAP | NAP | |
12.30 | Property | 1 | Sherwin Williams - Champaign (Marketview), IL | 0.0% | NAP | NAP | |
12.31 | Property | 1 | Dollar General - Holly (Saginaw), MI | 0.0% | NAP | NAP | |
12.32 | Property | 1 | Dollar General - Dyer (Sheffield), IN | 0.0% | NAP | NAP | |
12.33 | Property | 1 | Dollar General - Lubbock (University), TX | 0.0% | NAP | NAP | |
12.34 | Property | 1 | Citizens Bank - Wilmington (Marsh), DE | 0.0% | NAP | NAP | |
13 | Loan | 8, 67, 68 | 1 | 200 West Jackson | 3.6% | NAP | NAP |
14 | Loan | 69, 70, 71 | 1 | Residence Inn Seattle | 2.7% | 168.78 | 83.3% |
A-55
BMARK 2022-B35
Annex A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
15 | Loan | 72, 73, 74 | 3 | GHC Hotel Portfolio | 2.0% | 55.09 | 59.7% |
15.01 | Property | 1 | Holiday Inn Terre Haute | 0.9% | NAV | NAV | |
15.02 | Property | 1 | Springhill Suites by Marriott Terre Haute | 0.6% | NAV | NAV | |
15.03 | Property | 1 | Homewood Suites by Hilton Lafayette | 0.5% | NAV | NAV | |
16 | Loan | 8, 40, 75, 76 | 8 | Grede Casting Industrial Portfolio | 1.6% | NAP | NAP |
16.01 | Property | 1 | 700 Ash Street | 0.4% | NAP | NAP | |
16.02 | Property | 1 | 5200 Foundry Circle | 0.3% | NAP | NAP | |
16.03 | Property | 1 | 2700 Plum Street | 0.3% | NAP | NAP | |
16.04 | Property | 1 | 801 & 617 South Carpenter Avenue | 0.2% | NAP | NAP | |
16.05 | Property | 1 | N2480 County Road M | 0.1% | NAP | NAP | |
16.06 | Property | 1 | W140 N5540 Lilly Road | 0.1% | NAP | NAP | |
16.07 | Property | 1 | 530 East Main Street | 0.1% | NAP | NAP | |
16.08 | Property | 1 | 210 Ann Avenue | 0.1% | NAP | NAP | |
17 | Loan | 40, 77, 78, 79, 80 | 5 | LaForce Industrial Portfolio | 1.6% | NAP | NAP |
17.01 | Property | 1 | 1060 West Mason Street | 1.0% | NAP | NAP | |
17.02 | Property | 1 | 289 Robbins Drive | 0.2% | NAP | NAP | |
17.03 | Property | 1 | N58W16780 Ridgewood Drive | 0.2% | NAP | NAP | |
17.04 | Property | 1 | 280 Corporate Woods Parkway | 0.1% | NAP | NAP | |
17.05 | Property | 1 | 2602 Agriculture Drive | 0.1% | NAP | NAP | |
18 | Loan | 4 | Upper West Side and Brooklyn Heights Portfolio 2 | 1.6% | NAP | NAP | |
18.01 | Property | 1 | 110 West 69th Street | 0.7% | NAP | NAP | |
18.02 | Property | 1 | 141 Columbia Heights | 0.4% | NAP | NAP | |
18.03 | Property | 1 | 15A West 73rd Street | 0.3% | NAP | NAP | |
18.04 | Property | 1 | 23 West 70th Street | 0.1% | NAP | NAP | |
19 | Loan | 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 | 1 | 601 Lexington Avenue | 1.5% | NAP | NAP |
20 | Loan | 93, 94, 95 | 1 | Crossroads Hotel Portfolio | 1.4% | 68.52 | 62.2% |
21 | Loan | 96, 97, 98, 99, 100 | 1 | One Jackson Place | 1.3% | NAP | NAP |
22 | Loan | 101 | 1 | Eagle Station | 1.2% | NAP | NAP |
23 | Loan | 102, 103 | 1 | Shoppes at Foxmoor | 1.2% | NAP | NAP |
24 | Loan | 104, 105, 106 | 1 | Safeway at Vistancia Marketplace | 1.1% | NAP | NAP |
25 | Loan | 8, 107, 108 | 1 | Novo Nordisk HQ | 1.1% | NAP | NAP |
26 | Loan | 8, 109, 110, 111, 112, 113 | 1 | Gem Tower | 1.1% | NAP | NAP |
27 | Loan | 114, 115 | 2 | Belair & Goshen – Food Lion | 0.9% | NAP | NAP |
27.01 | Property | 1 | Belair Plaza | 0.5% | NAP | NAP | |
27.02 | Property | 1 | Goshen Village | 0.4% | NAP | NAP | |
28 | Loan | 116, 117 | 1 | University Square | 0.9% | NAP | NAP |
29 | Loan | 118 | 1 | 1600 Brittmoore | 0.8% | NAP | NAP |
30 | Loan | 119, 120, 121, 122 | 1 | Legacy Village | 0.8% | NAP | NAP |
31 | Loan | 4 | Southern Star Storage Portfolio | 0.8% | NAP | NAP | |
31.01 | Property | 1 | Addison Airport Self Storage | 0.3% | NAP | NAP | |
31.02 | Property | 1 | Jensen Beach Self Storage | 0.2% | NAP | NAP | |
31.03 | Property | 1 | Montrose Airport Self Storage | 0.2% | NAP | NAP | |
31.04 | Property | 1 | 281 Mini Storage | 0.1% | NAP | NAP | |
32 | Loan | 123 | 1 | Best Western North Phoenix | 0.6% | 61.41 | 60.4% |
33 | Loan | 1 | Fairfield Inn & Suites Gainesville | 0.6% | 45.18 | 53.3% | |
34 | Loan | 1 | Holiday Inn Express and Suites Uniontown | 0.5% | 47.67 | 59.7% | |
35 | Loan | 124 | 1 | Redwood Simpsonville II | 0.5% | NAP | NAP |
36 | Loan | 125, 126 | 1 | Johns Hopkins MOB | 0.5% | NAP | NAP |
37 | Loan | 127 | 1 | 900 East Grand Avenue | 0.3% | NAP | NAP |
A-56
Footnotes to Annex A | |
(1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
(2) | The Monthly Debt Service (P&I)($) and Annual Debt Service (P&I) ($) shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
(3) | The open period is inclusive of the Maturity Date or Anticipated Repayment Date. |
(4) | Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) are calculated based on amortizing debt service payments (except for interest-only loans). |
(5) | Leased Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
(6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
(7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Sources: Principal’s New Cash Contribution ($)” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Sources: Principal’s New Cash Contribution ($)” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
(8) | The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a Loan Combination comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes. With respect to each such Mortgage Loan that is part of a Loan Combination, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan(s). See “Description of the Mortgage Pool—The Loan Combinations” in the Preliminary Prospectus for additional information regarding the loan combination(s). |
(9) | Property Located Within a Qualified Opportunity Zone (Y/N) reflects Mortgaged Properties that are located in qualified opportunity zones (“QOZs”) under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his or her delegation of authority to the Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ. |
(10) | The Mortgage Loan is structured with an anticipated repayment date (“ARD”) of January 6, 2032 and a final maturity date of January 6, 2035. After the ARD, the interest rate will increase by 3.0% over the greater of (x) 2.77600% and (y) the term SOFR rate in effect on the ARD, pursuant to the One Wilshire Loan Combination documents. |
(11) | The lockout period will be at least 28 payment dates beginning with and including the first payment date in February 2022. Defeasance of the One Wilshire Loan Combination in full is permitted at any time after the earlier to occur of (i) December 22, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 28 payments is based on the expected Benchmark 2022-B35 securitization closing date in May 2022. The actual lockout period may be longer. |
A-57
(12) | The Largest Tenant, CoreSite, subleases 10,848 SF expiring on July 31, 2029 ($105.88 PSF) from GI TC One Wilshire Services, a borrower sponsor affiliate, which brings its total footprint at the Mortgaged Property to 187,533 SF. |
(13) | The Third Largest Tenant, Verizon Global Networks (inclusive of affiliated tenant leases), leases (i) 24,283 SF expiring July 31, 2029, (ii) 18,835 SF expiring December 14, 2026, (iii) 7,905 SF expiring December 14, 2023, (iv) 4,698 SF expiring August 21, 2030, (v) 3,907 SF expiring July 15, 2025, (vi) 2,253 SF expiring April 30, 2025 and (vii) antenna space expiring July 31, 2022. The Fourth Largest Tenant, CenturyLink Communications, LLC (inclusive of affiliated tenant leases), leases (i) 35,925 SF expiring December 31, 2025, (ii) 10,318 SF expiring April 30, 2023 and (iii) 10,008 SF expiring November 30, 2026. |
(14) | The Fourth Largest Tenant, CenturyLink Communications, LLC, has the one-time right to reduce its space by 7,445 SF on June 30, 2023 with nine months’ notice and payment of a reduction fee. |
(15) | The lockout period will be at least 24 payment dates beginning with and including the first payment date in June 2022. Defeasance of The Reef Loan Combination in full is permitted at any time after the first payment date following the earlier to occur of (i) April 13, 2025 or (ii) the date that is two years from the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 24 payments is based on the expected Benchmark 2022-B35 securitization closing date in May 2022. The actual lockout period may be longer. |
(16) | Approximately 40.2% of underwritten effective gross income is from an approximately 41,000 SF LED (light emitting diode) billboard (the “LED Signage”) atop the office building at the related mortgaged property. The LED Signage is leased to New Tradition Outdoor LLC, an advertising operator, with a monthly license fee equal to the greater of (i) a minimum license fee and (ii) 75% of the net revenue actually received by the licensee during the immediately preceding month (the “Profit Share Fee”). The Minimum License Fee is $228,094 per month ($2,737,122 annually) for the current license year (February 2022 through January 2023), and increases by 3.0% each year thereafter during the term of the license. The underwritten income from the LED Signage is $10,745,265 (which is underwritten based on the estimated Profit Share Fee for the trailing twelve months ending April 2022, which was greater than the minimum license fee during such months). There can be no assurance as to what the amount of the Profit Share Fee will be during future periods. The “as is” appraised value of the mortgaged property including the LED Signage is $349,000,000 and excluding the LED Signage is $185,000,000. |
(17) | The increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by increased income from the LED Signage, and is also driven by underwriting of the County of LA Expansion Space. |
(18) | The Largest Tenant, County of Los Angeles-Dept. of Children & Family Services (the “County of LA”) currently leases 142,360 SF expiring June 30, 2026, and has not yet accepted its expansion space, which is comprised of the entire 7th floor of the mortgaged property, comprising 62,124 SF (the “County of LA Expansion Space”). In connection with such expansion, the borrower also agreed to perform certain landlord work on both the County of LA Expansion Space and the County of LA’s existing space, and the County of LA agreed to pay a revised rental rate (initially $24.84 PSF, which is lower than the rent the County of LA is currently paying) and extend the term of the lease for all of its space through the date that is 96 months from the date that both the County of LA Expansion Space and the renovated existing space is delivered to and accepted by the County of LA. The County of LA represents 17.6% of NRA and 21.0% of UW Base Rent without the County of LA Expansion Space, and 25.3% of NRA and 30.1% of UW Base Rent including the County of LA Expansion Space. The County of LA Expansion Space has been included in underwritten occupancy and underwritten income, and the lease expiration date and rent shown for the County of LA assume the lease extension and the increased rent that become effective upon acceptance of the County of LA Expansion Space and renovated existing space. Exclusive of the County of LA Expansion Space, underwritten occupancy is 70.6%, and the Underwritten Net Operating Income ($) and Underwritten Net Cash Flow ($) are $18,671,508 and $17,703,157, respectively. Based on The Reef Loan Combination Cut-off Date principal balance of $150,000,000 and the lender underwriting exclusive of the County of LA Expansion Space, the Underwritten NOI DSCR (x) and Underwritten NCF DSCR (x) equate to 2.26x and 2.15x, respectively, and the Underwritten NOI Debt Yield (%) and Underwritten NCF Debt Yield (%) equate to 12.4% and 11.8%, respectively. |
A-58
The
buildout of the County of LA Expansion Space has been completed, and the final inspection of the County of LA Expansion Space
took place on April 13, 2022. There is no assurance that the County of LA Expansion Space or renovated existing
space will be accepted on any particular date or at all. At origination, a $22,000,000 holdback reserve (the “Holdback Reserve”) was deposited with the lender in respect of the County of LA Expansion Space. The lender is required to release such reserve to the borrower upon the borrower delivering to the lender evidence that the following conditions have been satisfied on or prior to November 5, 2022: (A) the mortgaged property has achieved a debt yield of at least 10.5%, and (B) the County of LA has accepted the County of LA Expansion Space and has executed a commencement date memorandum and estoppel, each in substantially the form provided to the lender prior to the origination date, confirming, among other things, that (1) the County of LA is the tenant under the County of LA lease, (2) the County of LA has accepted possession of the County of LA Expansion Space, (3) the County of LA lease expiration date is no sooner than March 31, 2030 (subject to the early termination right from and after the 60th lease month, as described in footnote (5) below) and that the County of LA’s current ongoing early termination right as described in footnote (5) below is no longer effective, (4) the Basic Rent (as defined in the County of LA lease) is no less than approximately $423,282 for the first 12 months following the acceptance of the County of LA Expansion Space, (5) the total amount of the premises demised under the County of LA lease is 204,484 SF, (6) to the knowledge of the County of LA, the County of LA has not given borrower written notice of a material default under the County of LA lease which has not been cured, and (7) the County of LA is not entitled to any credit against any rent or other charge or rent concession under the County of LA lease except as set forth in the County of LA lease, and all contributions required to be paid by the borrower as of the date of the County of LA estoppel have been paid in full and all of borrower’s obligations with respect to tenant improvements have been fully performed. In the event that the foregoing conditions are not satisfied by November 5, 2022, the lender is permitted to continue to hold the $22,000,000 Holdback Reserve as additional collateral through the maturity date of the related Loan Combination. | |
(19) | The Largest Tenant, the County of LA, has the right to terminate its lease at any time, with 180 days’ prior written notice and the payment of a termination fee equal to the unamortized portion of the tenant improvement allowance and change orders amortized at an 8% interest rate, if any (amortized tenant improvements are not included in the underwritten net cash flow). Upon acceptance of the County of LA Expansion Space and renovated existing space, the County of LA will have the right under its new lease terms to terminate its lease after the 60th month of the new commencement date (anticipated to be on or about April 2027) with 180 days’ prior written notice and the payment of a termination fee equal to the unamortized portion of the tenant improvement allowance and change orders amortized at an 7% interest rate, if any (amortized tenant improvements are not included in the underwritten net cashflow). We cannot assure you that the County of LA will accept its space, or take occupancy of the County of LA Expansion Space as expected or at all. |
(20) | The appraisal for The Reef Property assumed that the lease for the County of LA Expansion Space took effect in February 2022 and the lease term for the County of LA’s existing space was therefore extended (as described in footnote (5) above) to February 28, 2030. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio set forth in Annex A are therefore also calculated based on such assumptions. The appraisal did not provide a value without such assumptions. As of the date of this prospectus, the County of LA Expansion Space has not been accepted, and the lease term for the County of LA’s existing space has not been extended. If such acceptance and extension do not occur, the appraised value of The Reef Property would be lower (and may be materially lower) and the Cut-off Date LTV Ratio and Maturity Date LTV Ratio would be higher. There can be no assurance as to whether the County of LA will accept the County of LA Expansion Space, or whether the term of the lease for the County of LA’s existing space will be extended. |
(21) | The borrower is required to deposit approximately $911,111 (which amount may be decreased based upon the delivery of binding contracts to replace the LED Signage display screens at the time) on each monthly payment date commencing on May 6, 2029 through and including January 6, 2030 (unless a letter of credit for such purpose is delivered in the face amount of $8.2 million (subject to reassessment)), unless the Billboard Replacement Conditions (defined below) have previously been satisfied. “Billboard Replacement Conditions” means satisfaction of the following conditions: (i) the entirety of the LED Signage display screens have been replaced with LED display screen(s) that contain the then current state of the art technological evolution of the LED, that are comparable to or better than the LED Signage display screens as of the origination date, (ii) such replacement display screens (and the mechanics of the replacement thereof) comply with the terms of the New Tradition Outdoor, LLC licensing agreement or any replacement agreement thereof that relates to the LED Signage, as set forth in the loan documents, (iii) such replacement LED Signage display screens have a warranty that expires no sooner than the date that is 5 years following the maturity date, and (iv) the replacement LED Signage display screens are operational. |
A-59
(22) | The
mortgaged property is comprised of two full city blocks containing 9.11 acres. One block (the “West Block”) contains
the mortgaged property and a parking lot area and the other block (the “East Block”), which is located across
the street from the West Block, contains an 11,150 SF industrial building and a parking lot. The mortgage loan permits the
free release, without defeasance or prepayment, of either or both of the East Block and of a 4.25 acre parcel (comprising
a parking lot area) of the West Block (the “West Release Parcel”), provided that the following conditions, among
others, are satisfied: (i) delivery of an updated survey, and, with respect to the West Release Parcel, a recorded, finalized
parcel map that creates a legal subdivision of the West Release Parcel from the remainder of the West Block, (ii) to the extent
there are shared facilities, access or parking, unless an easement of record already exists, an easement reasonably satisfactory
to the lender pursuant to which the borrower will receive such easements as are reasonably required for the continued use
and operation of the remaining mortgaged property (the “Remaining Property”), (iii) a date down of a legal memorandum
previously provided to the lender stating that after the release the Remaining Property will be in compliance with certain
legal requirements, (iv) in the event that parking as required by legal requirements is not located on the Remaining Property,
parking agreements necessary for the borrower to provide the Remaining Property with sufficient parking as required by legal
requirements, which parking agreements must be reasonably satisfactory to the lender, (v) delivery of an officer’s certificate
from the borrower stating, among other things, that the release will not (1) adversely affect the rights of the lender under
the loan documents with respect to the Remaining Property, (2) violate any document or instrument affecting the Remaining
Property, or (3) adversely affect the use or operation of, or access to, the Remaining Property, and (vi) compliance
with REMIC related conditions. It is anticipated that after any release of the release parcels, buildings will be constructed on such parcels, and that such buildings will obstruct certain views of the LED Signage. We cannot assure you that such construction will not result in a Reduction Event (as defined in footnote (24)) below. In addition, it is possible that office buildings will be constructed that could compete with The Reef Property. |
(23) | The building consists of a mix of approximately 33.6% office space, 45.6% retail/showroom space, 18.2% event space, 1.8% storage space, and approximately 0.1% retail/cafe space. In addition, tenants representing approximately 15.5% of NRA and 9.3% of UW Base Rent expire in 2022. |
(24) | Approximately
40.2% of the underwritten effective gross income of the mortgaged property is from the licensee of the LED Signage located
at the mortgaged property. If any of the following (each a “Reduction Event”) occurs; (a) the advertising
copy on the display area becomes materially obstructed from the view of vehicular traffic traveling in either direction on
the 10 Freeway through no fault of licensee, (b) electrical service to the display area becomes unavailable or is interrupted,
(c) based on the evaluation of a qualified, reputable and licensed general contractor, qualified, reputable and licensed electrical
engineer or governmental authority, the structure cannot safely be used for the erection or maintenance of the display area
for any reason, (d) the licensor is unable to obtain or maintain any permit for the continued use and/or maintenance of the
display area, or (e) the licensor otherwise fails to repair, maintain or replace the structure and/or the display area, including
the LED screen, and such Reduction Event results in a material and adverse reduction in net revenue for five business days
(as to the events in (b) through (e)), or 30 consecutive days (as to the events in (a)), the licensor and licensee
are required to agree to an equitable adjustment of the rent for the LED Signage, or if the parties cannot agree, such reduction
is required to be determined by an arbitration process. It is anticipated that after any release of the release parcels described in footnote (22), buildings will be constructed on such parcels, and that such buildings will obstruct certain views of the LED Signage. We cannot assure you that such construction will not result in a Reduction Event. |
(25) | The Second Largest Tenant, Maker City LA, LLC, the Third Largest Tenant, Shipfront, LLC, and the Fifth Largest Tenant, PHR LA Mart, LLC, which collectively lease approximately 29.4% of the NRA at the related mortgaged property, are affiliates of the borrower. In addition, according to the appraisal, there are various smaller showroom and storage spaces leased to entities in which the borrower sponsor has an equity interest, resulting in approximately 37.0% of the net rentable square footage being leased to affiliated tenants. |
(26) | The Mortgage Loan is part of a loan combination that was co-originated by Citi Real Estate Funding Inc., UBS AG, Bank of America, N.A., Bank of Montreal and Morgan Stanley Bank, N.A. |
A-60
(27) | With respect to the Property identified as 17001 West Mercury Street (the “Gardner PILOT Property”), the Mortgage Loan is secured by a mortgage on the fee and leasehold interest of Mercury Street Industrial LLC (the “Gardner PILOT Borrower”), in the Gardner PILOT Property pursuant to that certain Base Lease dated as of April 1, 2018 (the “Gardner PILOT Base Lease”) by and between USIR II – Gardner, LLC (the “Original Gardner Company”) and the City of Gardner, Kansas (the “Gardner PILOT Lessor”) and that certain Lease Agreement dated as of April 1, 2018 (the “Gardner PILOT Lease”), by and between the Gardner PILOT Lessor and the Original Gardner Company, which expires on February 1, 2029. In order to encourage real estate development, the Gardner PILOT Lessor took leasehold title to the Gardner PILOT Property pursuant to the Gardner PILOT Base Lease, leased the Gardner Property back to the Original Gardner Company pursuant to the Gardner PILOT Lease and issued a bond in the maximum principal amount of $38,000,000 on April 1, 2018 for which the payment of the principal, redemption and interest on the bond and certain other costs of the bond transaction is equal to the rent due by the Original Gardner Company under the Gardner PILOT Lease. Under that certain Bond Purchase Agreement dated as of April 1, 2018, the Original Gardner Company agreed to purchase the bond at an interest rate of 2% per annum computed on actual/365/366-day basis and payable on each February 1, and as a result is entitled to certain exemptions from ad valorem and property taxes on real and personal property for a total period of 10 calendar years after the year in which the bond was issued with 100% tax abatement for the first 5 years and 20% less for each year thereafter, pursuant to that certain Payment in Lieu of Tax Agreement dated as of April 6, 2018 (the “Gardner Pilot Agreement”) by and between the Original Gardner Company and the Gardner Pilot Lessor. The Gardner PILOT Base Lease, the Gardner PILOT Lease and the Gardner PILOT Agreement were assigned from the Original Gardner Company to the Gardner PILOT Borrower pursuant to that certain Assignment and Assumption Agreement, dated December 30, 2020. Under the Gardner PILOT Agreement, the Gardner PILOT Borrower will make a payment in lieu of taxes in the amount of (i) $394 for the calendar year 2022, (ii) $402 for the calendar year 2023, (iii) $270,770 for the calendar year 2024, (iv) $546,955 for the calendar year 2025, (v) $828,636 for the calendar year 2026, (vi) $1,115,897 for the calendar year 2027 and (vii) $1,408,820 for the calendar year 2028. The bond must be paid in full on February 1, 2029. On the Origination Date, the Gardner PILOT Borrower has collaterally assigned all of its interest in the Gardner PILOT Base Lease, the Gardner PILOT Lease, the Gardner PILOT Agreement and related documents, including the bond, to the Mortgage Lender and caused the trustee holding the original bond to enter into a bond custody agreement in favor of Mortgage Lender. |
(28) | With respect to the Property identified as 5300 Centerpoint Parkway, Center Point Capital, LLC (the “Original OH PILOT Company”) receives a 100% property tax exemption pursuant to that certain Toy Road Community Reinvestment Area Agreement, dated as of December 15, 2003 (the “OH PILOT Lease”), by and between the Village of Obetz, Ohio (the “OH PILOT Lessor”) and the Original OH PILOT Company for a period of 15 years following completion by the property owner of construction of a 3,800,000 sq ft distribution facility (the “Project”) and delivery of a certificate of substantial completion to the OH PILOT Lessor. The property owner is required to pay the OH PILOT Lessor an annual fee for the Project equal to the greater of (a) 1% of the dollar value of the tax exemption received under the OH PILOT Lease for that year or (b) $500.00, provided, however, the fee cannot exceed $2,500. Pursuant to that certain Tax Increment Financing Agreement (“OH PILOT TIF Agreement”), dated as of December 15, 2003, between the Original OH PILOT Company and the OH PILOT Lessor, the property owner must make service payments in an amount equal to the amount of real property taxes would have been charged otherwise (less any other payments received by the OH PILOT Lessor) for a period of 30 years after the expiration of the OH PILOT Lease. The Borrowers have not provided evidence of assignment of the OH PILOT Lease and related documents from the Original OH PILOT Company to ILPT Obetz LLC, the corresponding Borrower entity under the Loan (which assignment is expected to be made after the Closing Date). |
(29) | With respect to the Property identified as 2020 Joe B. Jackson Parkway (the “TN PILOT Property”), the Mortgage Loan is secured by a mortgage on the leasehold interest of ILPT Murfreesboro LLC (the “TN PILOT Borrower”) in the TN PILOT Property pursuant to that certain Lease Agreement, dated December 21, 2011 (the “TN PILOT Lease”) by and between US Real Estate Limited Partnership and The Industrial Development Board of Rutherford County, Tennessee (the “TN PILOT Lessor”), as assigned from US Real Estate Limited Partnership to COLE ID Murfreesboro TN, LLC, the predecessor-in-interest to the TN Pilot Borrower, pursuant to that certain Assignment of Master Lease, dated December 21, 2011, and which expires on December 31, 2032. In order to increase employment and manufacturing in Rutherford County, Tennessee, the TN PILOT Lessor took ownership of the fee interest in the TN PILOT Property and as a result the TN PILOT Borrower is not required to pay any real or personal property taxes for the period of the TN PILOT Lease. TN PILOT Borrower will pay an economic development fee on or before December 1st of each year in the amount of 15% of the difference between (i) the ad valorem taxes that would be due for such year if the TN PILOT Property were not owned by the TN PILOT Lessor and (ii) the amount of payment in lieu of tax payments with respect to the TN PILOT Property for such year. The TN PILOT Borrower has the option to purchase back the fee interest for $1 at any time prior to the expiration of the TN PILOT Lease. The TN PILOT Lessor may not sell, assign, encumber or convey any part of the real property without the TN PILOT Borrower’s prior written consent. On the Origination Date, the TN PILOT Lessor has executed and delivered a consent agreement in favor of the Mortgage Lender encumbering its fee interest in the TN PILOT Property. |
A-61
(30) | Number of Units does not include an approximately 4,400 SF adjacent, unimproved land parcel, which is collateral under the Mortgage Loan. |
(31) | Framing & Gil (2,386 SF) and Jaime Vasquez (1,116 SF) were underwritten as vacant space. The lease expirations for these tenants are January 31, 2025 and September 15, 2022, respectively. |
(32) | The Second Largest Tenant, Cayuga, leases 13,466 SF expiring September 30, 2031 and 8,275 SF expiring November 30, 2031. |
(33) | The Third Most Recent financials are based on one month, November 2019, annualized. |
(34) | The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to incremental leasing at the Mortgaged Property, the removal of one-time expenses that were incurred in 2021, and the ICAP coming into effect. |
(35) | On each payment date, if and to the extent the amount contained in the TI/LC reserve account is less than $350,000 (excluding lease termination payments), the borrowers are required to deposit into the TI/LC reserve account a Monthly TI/LC Reserve ($) amount equal to approximately $19,304, unless the TI/LC reserve account is thereafter equal to $800,000 (excluding lease termination payments). |
(36) | The Mortgaged Property benefits from a 25-year ICAP tax abatement, commencing in the 2021/2022 taxable year and burning off on a 10% per annum step down from year 16 to year 25. The abatement also includes an inflation protection component, above a 5% increase in taxable assessed value unrelated to structural improvements, which runs from year 2 to year 8. |
(37) | Upon a transfer of the Mortgaged Property and an assumption of the Mortgage Loan, the Mortgage Loan documents permit the then-sole member of any successor borrower to obtain mezzanine financing from a third-party lender secured by a pledge of the sole member’s equity ownership interest in the successor borrower provided that, among other conditions, (i) the combined maximum loan-to-value ratio may not exceed the lesser of (x) 69.6% and (y) the loan-to-value ratio immediately prior to such assumption, (ii) the combined minimum debt service coverage ratio may not be less than the greater of (x) 1.51x and (y) the debt service coverage ratio immediately prior to such assumption, (iii) the combined minimum debt yield may not be less than the greater of (x) 7.12% and (y) the debt yield immediately prior to such assumption, (iv) the lender receives a rating agency confirmation from each applicable rating agency and (v) the proposed mezzanine lender executes an intercreditor agreement in form and substance acceptable to the lender. |
(38) | The Mortgage Loan is part of a loan combination that was co-originated by Goldman Sachs Bank USA and Wells Fargo Bank, National Association. |
(39) | The 821 Route 97 Mortgaged Property is currently expected to undergo an expansion increasing the square footage of the related improvements from 145,485 SF to 221,876 SF. The expansion is expected to be completed by August 2022. At origination, the borrower funded a Shearer’s expansion allowance reserve in an amount equal to $12,243,079 in connection with the anticipated expansion. We cannot assure you that the expansion at the 821 Route 97 Mortgaged Property will be completed as expected or at all. |
(40) | One or more of the respective Mortgaged Properties are subject to a triple-net or modified gross lease with the related sole tenant and, therefore, have no or limited prior operating history and/or lack historical financial figures and information. |
(41) | The appraised value reflects the “Prospective Market Value Upon Completion of Free Rent Period to CIGNA”, which appraised value assumes stabilization of the 115 Tabor Road Property including the conclusion of the CIGNA free rent period by March 1, 2023. CIGNA’s lease is anticipated to commence in June 2022 and provides for nine months of free rent with approximately $4,081,560 of contractual rent abatement and $153,000 of gap reserve funded at origination. There can be no assurance that such lease will commence, or that such tenant will commence paying rent thereunder, as anticipated or at all. |
A-62
(42) | The Largest Tenant, CIGNA, has an option to contract one of three suites within its leased premises 18 months after its rent commencement date (the “First Contraction Date”) and on each following 18-month anniversary. If CIGNA elects to exercise the option on one suite, it may not surrender a second suite until the 18-month anniversary of the First Contraction Date occurring after the fourth anniversary of the rent commencement date. CIGNA may not surrender more than two suites during the lease term. In the event CIGNA exercises its contraction option, it will be required to pay the full contraction fee as outlined in CIGNA’s lease, which then is required to be posted with the lender. The loan is structured such that if the contraction fee received per schedule is less than $75 per SF of contracted space, the borrower will be required to post the difference up to $75 per SF, otherwise a cash flow sweep will commence. |
(43) | The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to new leases signed by Global Aerospace and CIGNA. |
(44) | Historical financial information is unavailable because the property was recently acquired by the Sponsor in December of 2020. |
(45) | Historical financial information is not available because the Mortgaged Property was recently redeveloped for office use. |
(46) | The borrower provided an initial deposit of $1,000,000 in the form of two letters of credit in lieu of a cash deposit to fund the rollover reserve initial deposit in accordance with the Industry RiNo Station Mortgage Loan documents. |
(47) | The Most Recent NOI ($) is more than 10% higher than the Underwritten Net Operating Income ($) primarily because the Mortgaged Property was completed in 2019 and experienced recent lease-up and stabilization. |
(48) | The Second Largest Tenant, Dispatch Health, will have the right to terminate its lease immediately upon written notice, if, without limitation (a)(i) the landlord or any owner of the landlord is excluded from participation in any federally funded health care program during the lease term, or (ii) if at any time after November 21, 2019, it is determined that the landlord or any owner of the landlord is in breach of the compliance requirements set forth in the lease, and (b) the parties have not executed an amendment to the lease to ensure landlord’s compliance within 30 days following the beginning of required negotiations as set forth in the lease. |
(49) | The mortgage loan is part of a Loan Combination that was co-originated by JPMorgan Chase Bank (“JPMCB”), National Association and Starwood Mortgage Capital LLC. JPMCB will be contributing Note A-1-3-B and Note A-1-6 with an aggregate Cut-off Date Balance of $54,000,000 to the Benchmark 2022-B35 securitization. |
(50) | With respect to any Mortgaged Property securing a multi–property Mortgage Loan, the amounts listed under the headings “Original Balance ($)” and “Cut–off Date Balance ($)” reflect the Allocated Loan Amount related to such Mortgaged Property. |
(51) | The portfolio is comprised of five parking garage properties that include 5,036 parking stalls and two mixed use properties that include 53 multifamily units. |
(52) | The portfolio includes 7,258 total parking stalls and 53 total multifamily units not presented in the Number of Units. |
(53) | The Assembly Mortgaged Property is comprised of 58,192 SF of office space and 22,955 SF of retail space. The Vinton Mortgaged Property is comprised of 5,693 SF of retail space and 21 multifamily units. |
(54) | The parking utilization for all parking garage properties has averaged over 100% since the first quarter of 2019. This data is not reflected in Annex A-1. |
(55) | The Bedrock Portfolio Loan Combination may be voluntarily prepaid in whole or in part in connection with a partial release, on or after the business day following February 1, 2024, with the payment of the yield maintenance premium if such prepayment occurs prior to the monthly payment date which is four months prior to the maturity date of the Bedrock Portfolio Loan Combination. |
A-63
(56) | The One Woodward Avenue Mortgaged Property contains two separate leasehold parcels. Parcel B covers the southwest portion of the building and patio. Parcel C is covered by a lease with the City of Detroit and contains the sidewalk area around the building, including the ramp to the underground parking. |
(57) | The Largest Tenant, Quicken Loans Inc., leases 407,050 SF of space that expires on July 31, 2028, 183,664 SF of space that expires on August 31, 2023, 156,020 SF of space that expires on March 31, 2032, 122,475 SF of space that expires on April 30, 2024 and 21,124 SF of space that expires on January 7, 2030 and 15,602 SF of space that expire on October 31, 2025. |
(58) | The Fifth Largest Tenant, Coyote Logistics, has a one-time right to terminate its lease, effective as of the last day of the 70th full calendar month of its lease term, with at least nine months’ prior written notice and the payment of a termination fee in an amount equal to the sum of (i) the then unamortized brokerage commissions, tenant improvement allowance, the abatement of base rental and attorneys’ fees incurred by landlord in negotiating the lease, amortized on a straight-line basis over the initial term of the lease with interest on the unamortized balance at a rate of 6% per annum, plus (ii) an amount equal to three full calendar months’ rent at the then existing rates. |
(59) | The Mortgage Loan is part of a loan combination that was co-originated by Citi Real Estate Funding Inc., Bank of Montreal and Barclays Capital Real Estate Inc. |
(60) | The lockout period will be at least 24 payment dates beginning with and including the first payment date in June 2022. Defeasance of the Bell Works Loan Combination in full is permitted at any time following the earlier to occur of (i) April 8, 2026 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 payments is based on the expected Benchmark 2022-B35 securitization closing date in May 2022. The actual lockout period may be longer. |
(61) | The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to potential income from vacant space and contractual rent steps. |
(62) | The borrower is required to deposit into a put price reserve, on a monthly basis, from the payment date occurring in July 2024 through and including the monthly payment date in June 2026, an amount equal to approximately $82,130; provided that such obligation may be satisfied upon delivery to lender of a letter of credit in an amount not less than the amount sufficient to pay to HTC Investor all amounts due and payable in connection with the exercise of the Put Option, which letter of credit serves as additional collateral for the Bell Works Loan Combination for so long as such letter of credit remains outstanding. |
(63) | The lockout period will be at least 25 payment dates beginning with and including the first payment date in May 2022. Defeasance of the 2550 M Street Loan Combination in whole (but not in part) is permitted at any time after the earlier of (i) March 31, 2026 and (ii) the second anniversary of the date on which the entire 2550 M Street Loan Combination has been securitized. The assumed lockout period of 25 payments is based on the expected Benchmark 2022-B35 securitization closing date in May 2022. The actual lockout period may be longer. |
(64) | The borrower deposited approximately $3,150,000 into the Upfront TI/LC reserve at origination of the 2550 M Street Mortgage Loan, provided the lender may require the borrower to deposit an additional $2,000,000 into such reserve within two business days of written notice from lender (for a total required deposit of $5,150,000) in the event for any reason the lender is unable to draw on an existing $2,000,000 tenant letter of credit delivered by a tenant to borrower under such tenant’s lease, and deposited by borrower with the lender (the “Existing Tenant Letter of Credit”) upon an event of default under 2550 M Street Mortgage Loan documents, whether the lender’s inability to draw upon the Existing Tenant Letter of Credit is due to a refusal or undue delay by the issuing bank, any termination, cancellation, or other unavailability of the Existing Tenant Letter of Credit, the absence of the right to draw such Existing Tenant Letter of Credit pursuant to the terms and conditions of such tenant’s lease, or for any other reason whatsoever. |
(65) | The lockout period will be at least 24 payment dates beginning with and including the first payment date in June 2022. Defeasance of the Nut Tree Plaza Loan Combination in full is permitted at any time following the earlier to occur of (i) April 12, 2026 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 payments is based on the expected Benchmark 2022-B35 securitization closing date in May 2022. The actual lockout period may be longer. |
A-64
(66) | The Mortgage Loan is part of a Loan Combination that was co-originated by Citi Real Estate Funding Inc. and Barclays Capital Real Estate Inc. |
(67) | The Second Largest Tenant at the 200 West Jackson Mortgaged Property, Olam Americans, Inc., has the right to terminate its lease on August 31, 2026 or March 31, 2028 with 12 months’ notice and the payment of a termination fee. |
(68) | The Third Largest Tenant at the 200 West Jackson Mortgaged Property, Camelot Illinois LLC, has the right to terminate its lease on August 31, 2025 with 9 months’ notice and the payment of a termination fee. |
(69) | There is 2,257 SF of retail space on the ground floor of the Mortgaged Property. The tenant, Ice Monster, currently pays base rent of $5,675.00 per month plus triple-net rent of $897.83 per month (0.7% of underwritten operating revenue in aggregate). Its lease expires in August 2026 and includes three, five-year extension options. |
(70) | The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to underwriting to average occupancy levels prior to the COVID-19 pandemic at the ADR observed in 2019. The Mortgaged Property’s 2021-2022 performance reflects recovery from the COVID-19 pandemic as stay-at-home orders were lifted and travel began to rebound. We cannot assure you that the Mortgaged Property will revert to pre-COVID-19 performance. |
(71) | The Ongoing Replacement Reserve ($) is an FF&E reserve in an amount equal to (i) for the payment dates in May 2022 through April 2023, $21,286, and (ii) thereafter, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement or (b) 1/12th of 4% of the operating income of the mortgaged property for the trailing 12-month period. |
(72) | On each monthly payment date commencing on January 2026 through and including August 2027, the borrowers are required to pay to lender $121,000 per month, for deposit into a future property improvement reserve (“Future PIP Reserve”). Then, commencing on the monthly payment date occurring in December 2027 through and including the monthly payment date occurring in October 2029, the borrowers are also required to pay to lender $121,000 per month for deposit into the Future PIP Reserve; provided however, following the date that a property improvement plan (“PIP”) has been entered into with respect to each of the three mortgaged properties, the monthly deposits commencing on December 2027 will end on the date that the lender has determined (in its sole but good-faith discretion) that the amount of funds on deposit in the Future PIP Reserve are equal to or exceed 100% of the estimated cost (as reasonably determined by the lender) to perform and complete all three PIPs at all three mortgaged properties that have not yet been completed. The Future PIP Reserve is required to be released to the borrowers upon satisfaction of the following conditions: (i) the borrowers have delivered either new franchise agreements or replacement franchise agreements for all three mortgaged properties reasonably acceptable to the lender for a term of at least two years beyond the GHC Hotel Portfolio mortgage loan term, (ii) there are no unpaid PIP costs for any of the three mortgaged properties, and (iii) the borrower for all three mortgaged properties has delivered an acceptable comfort letter from the applicable franchisor if a new franchise agreement is delivered. |
(73) | The mortgage loan was underwritten based on 2019 room revenues and room expenses. 2019 room revenues were $9,158,274, while room revenues for the trailing twelve months ended February 28, 2022 were $8,544,861. There is no assurance as to what the actual room revenues of the mortgaged properties will be in the future. |
(74) | The increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by the underwriting of 2019 room revenues. |
(75) | The TI/LC Cap ($) is equal to the product of (x) $1.50 multiplied by (y) the aggregate number of rentable SF then contained in the mortgaged properties. As of the Cut-off Date, the aggregate number of rentable SF is 1,633,716. |
(76) | The borrower is permitted to obtain mezzanine financing secured by a pledge of direct or indirect equity interests in the borrower subject to certain conditions, including, without limitation: (i) such mezzanine loan is entered into no earlier than 180 days after the origination date, (ii) a combined maximum loan to value ratio of 55.55%, inclusive of the additional mezzanine debt, (iii) a debt service coverage ratio at the closing of the mezzanine loan at least equal to 3.80x, inclusive of the additional mezzanine debt, (iv) the debt yield at the closing of the mezzanine loan at least equal to 14.38%, inclusive of the additional mezzanine debt and (v) execution of a subordination and intercreditor agreement reasonably satisfactory to the lender. |
A-65
(77) | With respect to the Grace Period - Default (Days), the Mortgage Loan documents provide the borrower with one, five-day grace period during the term of the Mortgage Loan for any payments due on a payment date (other than the payment due on the Maturity Date). |
(78) | The Replacement Reserve Cap ($) is equal to the product of (x) $0.20 multiplied by (y) the aggregate number of rentable SF then contained in the mortgaged properties. As of the Cut-off Date, the aggregate number of rentable SF is 328,664. |
(79) | The TI/LC Cap ($) is equal to the product of (x) $1.00 multiplied by (y) the aggregate number of rentable SF then contained in the mortgaged properties. As of the Cut-off Date, the aggregate number of rentable SF is 328,664. |
(80) | The borrower is permitted to obtain mezzanine financing secured by a pledge of direct or indirect equity interests in the borrower subject to certain conditions, including, without limitation: (i) a combined maximum loan to value ratio of 62.5%, inclusive of the additional mezzanine debt, (iii) a debt service coverage ratio at the closing of the mezzanine loan at least equal to 1.93x, inclusive of the additional mezzanine debt, (iv) the debt yield at the closing of the mezzanine loan at least equal to 9.7%, inclusive of the additional mezzanine debt and (v) execution of an intercreditor agreement reasonably satisfactory to the lender. In addition, future preferred equity is permitted upon certain conditions as described in the Mortgage Loan documents. |
(81) | The Mortgage Loan is part of a loan combination that was co-originated by Citi Real Estate Funding Inc., Wells Fargo Bank, National Association, Morgan Stanley Bank, N.A. and DBR Investments Co. Limited |
(82) | The monthly debt service payments are due on the 9th of each month, with a monetary default grace period of two business days, exercisable only once in any 12-month period. |
(83) | The lockout period will be at least 28 payment dates beginning with and including the first payment date in February 2022. Defeasance of the 601 Lexington Avenue Whole Loan in full is permitted at any time after the first payment date following the earlier to occur of (i) December 10, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 28 payments is based on the expected Benchmark 2022-B35 securitization closing date in May 2022. The actual lockout period may be longer. |
(84) | The Mortgaged Property is subject to a condominium regime known as the 601 Lexington Avenue condominium. The condominium is comprised of four units. The borrowers own three of the four units in fee simple (which include 94.4% of the common elements) and a leasehold interest in a portion of the fourth unit, known as the “Church Unit.” The units owned by the borrowers include 94.4% of the common elements, which entitles them to 94 of the 100 votes in the condominium regime (together with the right to appoint 6 of 7 board members). |
(85) | The Largest Tenant, Kirkland & Ellis (“K&E”) (36.8% of NRA), has $4,062,504 of outstanding free rent. Boston Properties Limited Partnership, a Delaware limited partnership (“BPLP”), an affiliate of the borrower sponsor, provided a payment guaranty for the outstanding free rent at origination. The Third Largest Tenant, NYU (11.7% of NRA), has not yet taken occupancy of its full space, which is expected in April or May of 2022. In addition, Citadel, the Fourth Largest Tenant (8.6% of NRA), has provided notice it intends to vacate its space at its lease expiration in August 2022. |
(86) | The Second Largest Tenant, Citibank, is currently subleasing suites 1900 and 2100 totaling 59,978 square feet (3.6% of NRA). The Fifth Largest Tenant, Freshfields, is currently subleasing suite 5510 totaling 15,932 square feet (1.0% of NRA). As of the origination date, Freshfields was also publicly marketing the remainder of its leased space for sublet. |
(87) | The Second Largest Tenant, Citibank, has leases that expire as follows (i) floors 18 and 20 (59,978 square feet) expire in December 2022, (ii) floors 19 and 21 (59,978 square feet) expire in August 2023, (iii) floor 23 (29,989 square feet) expires in April 2027 and (iv) floors 24 and 25 (59,978 square feet) expire in April 2032. |
(88) | The Largest Tenant, Kirkland & Ellis has a June 30, 2027 termination option on the 32nd floor with notice by March 31, 2026 and the payment of unamortized leasing costs. Additionally, as of February 28, 2034, K&E can terminate either its highest or lowest odd number floor other than the 51st floor (one floor only). |
(89) | There is no separate carveout guarantor or environmental indemnitor, and the borrower is the sole party responsible for breaches or violations of the nonrecourse carve-out provisions in the related Mortgage Loan documents. |
A-66
(90) | At origination, BPLP, an affiliate of the borrowers, provided a guaranty in lieu of (i) depositing $52,315,328 into a reserve for approved leasing expenses outstanding at the time of origination and (ii) depositing $8,974,469 into a reserve for outstanding free and gap rent for six tenants. The aggregate amount guaranteed under any BPLP guaranty (when aggregated with the full amount of any letter of credit and/or cash on deposit) will be reduced as the borrowers expend funds for the purposes for which such funds would have otherwise been deposited in the applicable reserve account. |
(91) | The borrowers are permitted to provide a guaranty from BPLP, an affiliate of the borrowers, in lieu of all reserves, subject to certain conditions, including BPLP maintaining a senior unsecured credit rating of at least “BBB” by S&P and “Baa3” by Moody’s. The aggregate amount guaranteed under any BPLP Guaranty (when aggregated with the full amount of any letter of credit and/or cash on deposit) will be reduced as the borrowers expend funds for the purposes for which such funds would have otherwise been deposited in the applicable reserve account. |
(92) | If the current balance of the TI/LC reserve less the outstanding TI/LC reserve and free rent reserve is equal to or greater than the TI/LC Cap ($), then no monthly deposit into the TI/LC reserve is required pursuant to the loan documents. |
(93) | The Mortgaged Property is located within an “Enterprise Zone,” defined as a geographic area in which economic incentives are made available to businesses that expand through capital investment and/or job creation. In connection with the foregoing, the Mortgaged Property benefits from real estate tax abatements from the City of Aberdeen and Harford County in the aggregate amount of approximately $32,311 per annum. The Mortgage Loan was underwritten based on the abated tax amounts. |
(94) | The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the fact that the most recent period reflects months impacted by the COVID-19 pandemic. In addition, the Underwritten Net Operating Income ($) includes an assumed occupancy of 65% which is higher than the occupancy of the trailing 12-month period ending in February 2022 of 54%. |
(95) | The Mortgaged Property is comprised of two hotel buildings, each affiliated with a hotel brand operated through a franchise agreement. The Hilton Franchise Holding LLC Franchise Agreement expiration date is April 30, 2036. The La Quinta Franchising LLC Franchise Agreement expiration date is August 8, 2038. |
(96) | On each monthly payment date that the amount then on deposit in the rollover reserve is less than $1,000,000 (“TI/LC Reserve Cap”), the borrower is required to deposit the sum of $18,212.33, for tenant improvements and leasing commissions that may be incurred following the origination date, which amounts are required to be transferred into the rollover reserve account until the TI/LC Reserve Cap is reached. |
(97) | The Second Largest Tenant, Bradley Arant Boult Cummings, has one termination option on the last day of the 84th month (i.e. February 2026) of its lease with 270 days’ written notice and payment of unamortized tenant improvements and leasing commissions at 7% interest, provided the tenant is not in default. Bradley Arant Boult Cummings also has one contraction option on the last day of the 60th month (i.e. February 2024) of its lease to terminate the lease as to not more than 33.33% of the NRA then under the lease with 270 days’ written notice and payment of unamortized tenant improvements and leasing commissions at 7% interest, provided the tenant is not in default. The Third Largest Tenant, Balch & Bingham LLP, has a one-time contraction option by written notice at any time after January 1, 2025 to reduce the size of its premises by 5,443 SF along with payment of contraction fees, including unamortized tenant improvements and leasing commissions at 10% interest. |
(98) | The Third Largest Tenant, Balch & Bingham LLP, is in a free rent period through August 2022, which rent amount was reserved in escrow at loan origination. |
(99) | Current physical occupancy is 83.1%, however, the tenant Haddox Reid, which occupies 7.3% of NRA, has given notice to vacate and as a result is being underwritten as vacant. The tenant is expected to vacate in December 2022. In addition, the Fifth Largest Tenant, Godwin Advertising Agency Inc., has been partially delinquent on its rent since August 2021. The tenant has made periodic payments to catch up on overdue rent, and has proposed a repayment plan to the borrower pursuant to which it would repay all of its overdue rent by the end of 2022. As of the origination date, the borrower had not agreed to such repayment plan. |
A-67
(100) | The borrower has a parking license agreement at an adjacent garage which is owned by the Jackson Redevelopment Authority and master leased to a borrower sponsor affiliate. Pursuant to the parking license agreement with the borrower sponsor affiliate, the borrower may lease up to 323 spaces required under certain tenant leases, at the same monthly rate charged to the general public. Such license expires and is renewed at the same time as the related tenant leases. |
(101) | There is a restrictive covenant on a parcel of the mortgaged property providing that the property owner may not permit non-restrictive gaming operations (operations of more than 15 slot machines). The Second Largest Tenant at the mortgaged property, Dotty’s, which leases approximately 17.2% of NRA, is a gaming tenant which, following an expansion of its space in 2018, operates more than 15 slot machines. If a counterparty subject to the restrictive covenant claims that the landlord is violating the restrictions because of the Dotty’s expansion, the landlord has the right under the Dotty’s lease to terminate the 11,890 SF expansion space (10.4% of NRA) upon 30 days’ notice. In addition, the mortgaged property is subject to a reciprocal easement agreement with an adjacent Kohl’s store that provides that restaurant use, entertainment use, recreational use or training or educational use of the mortgaged property are not allowed without the consent of Kohl’s. Kohl’s has not provided an estoppel with regard to such agreement. The mortgaged property has several restaurant tenants |
(102) | Historical financial information is limited because the Mortgaged Property recently underwent and completed a major renovation. |
(103) | The Appraised Value ($) reflects the “prospective market value upon stabilization” of $23,750,000 as of November 1, 2022, which assumed at the time of the appraisal that the tenant spaces for Planet Fitness, the Largest Tenant, and STEM Daycare, the Second Largest Tenant, would be completed to market standards and that the respective tenant leases would commence within a reasonable time. The lease for Planet Fitness commenced on December 1, 2021. However, the premises for STEM Daycare is still undergoing its build-out and has not been delivered to the tenant. In connection with the ongoing build-out of the STEM Daycare’s premises, the borrower reserved $2,150,000 at loan origination. The “as-is” appraised value of the Mortgaged Property as of November 10, 2021 is $22,250,000, which would result in a Cut-off Date LTV Ratio of 59.8%. |
(104) | Ongoing real estate taxes reserve is currently suspended and will be suspended so long as (i) the Safeway lease remains in full force and effect with no defaults thereunder, (ii) no cash management trigger event has occurred and is continuing, and (iii) Safeway continues to pay real estate taxes directly. Ongoing TI/LC reserve is currently suspended and will be suspended so long as (i) the Safeway lease remains in full force and effect with no defaults thereunder, and (ii) no cash management trigger event has occurred and is continuing. |
(105) | The mortgaged property is subject to a triple-net lease with the related single tenant and, therefore, has no operating history. |
(106) | The borrower has the one-time right to convey a percentage interest in the mortgaged property to an additional borrower, such that the existing borrower and such additional borrower hold the mortgaged property as tenants-in-common, and have the transferee tenant-in-common borrower jointly assume all of the borrower’s obligations under the loan documents. The loan agreement provides that upon any such transfer, each tenant-in-common borrower waives its rights to partition. |
(107) | The Loan Combination is structured with an ARD of November 6, 2026 and a final maturity date of April 6, 2031. The initial interest rate for the Novo Nordisk HQ Loan Combination is 2.83800% per annum. From and after the ARD, the per annum interest rate will be equal to the greater of (i) the initial interest rate plus 2.5000% and (ii) the swap rate in effect on the ARD plus 4.19000%. |
A-68
(108) | In connection with the sale of the property to the related borrower, such borrower’s sole member (the “Novo Sole Member”) entered into an earnout agreement (the “Novo Earnout Agreement”) with the prior owner of the property (the “Novo Seller”) whereby the Novo Sole Member agreed to make a payment to the Novo Seller if the tenant at the property ever exercised its third expansion option under its lease (the “Novo Earnout Obligation”). The Novo Earnout Obligation is secured by a pledge of the Novo Sole Member’s 100% ownership interest in the borrower pursuant to a pledge agreement (the “Novo Earnout Pledge Agreement”). At origination, (i) the related lender funded a reserve equal to the Novo Earnout Obligation, which amount is required to be released to the Novo Seller, provided no event of default is continuing under the loan documents, as and when such amounts are due and payable under the Novo Earnout Agreement and (ii) the lender entered into a recognition agreement with the Novo Seller pursuant to which the lender agreed, among other things, (w) to send all notices under the loan documents to the Novo Seller, (x) to allow the Novo Seller to foreclose on the pledge and take over the borrower so long as a preapproved control party will own/control such borrower after foreclosure and so long as the permitted transfer provisions of the loan agreement and recognition agreement are satisfied, (y) to allow the Novo Seller to purchase the senior loan upon notice to the Novo Seller that an event of default under the loan is continuing (for payment of the full outstanding amount of the debt, including all default interest, fees and expenses) and (z) to accept payment of the monthly interest payment or any other payment obligation by the Novo Seller (as and when such payment is due and payable by the borrower) but no more than two times during the term of the Mortgage Loan. |
(109) | The lockbox account is initially Soft; provided, however, during the continuance of a cash management period, the Gem Tower Loan Combination documents permit the lender to deliver notices to each tenant instructing them to directly deposit all rents into the lender-controlled lockbox account. |
(110) | The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the expiration of rent discounts and arrears related to the COVID-19 pandemic. In connection with the COVID-19 pandemic, the borrower granted rent deferrals in the amount of approximately $3,266,000 in the aggregate to the tenants at the Mortgaged Property, of which approximately (i) $2,673,000 has been forgiven and (ii) $593,000 remains unpaid. In addition, the Gem Tower Loan Combination documents permit the borrower to grant to any tenant on an ongoing basis, without the lender’s prior consent, deferral of up to four months of rent in the aggregate, provided that such deferred rent is required to be repaid prior to the expiration of the term of the related lease and the borrower delivers notice to the lender of any such deferral. At origination, the borrower deposited with the lender (i) approximately $551,668 in a rent deferral reserve in connection with any deferred rent as of the origination date and (ii) $1,000,000 in a rent stabilization reserve, to be held as additional collateral until the debt yield at the Mortgaged Property is no less than 9.6% for four consecutive fiscal quarters. We cannot assure you that the Mortgaged Property will become stabilized as expected or at all. |
(111) | The Mortgage Loan is secured by both the fee interest owned by Manhattan Property Development Corp. and the leasehold interest owned by IGT-City’s Property Development LLC in a retail condominium unit. The Mortgaged Property is leased in its entirety from the fee owner, Manhattan Property Development Corp., to IGT-City’s Property Development LLC pursuant to an operating lease. These two entities are the co-borrowers for the Mortgage Loan. |
(112) | The Fourth Largest Tenant, Diamond Scene of New York Corp., leases 315 SF expiring September 22, 2024 and 130 SF expiring January 20, 2025. |
(113) | An indirect owner of the borrowers is permitted to obtain mezzanine financing secured by a pledge of direct or indirect equity interests in the borrowers subject to certain conditions, including, without limitation: (i) a combined maximum loan to value ratio of 55.0%, inclusive of the additional mezzanine debt, (ii) a debt service coverage ratio at the closing of the mezzanine loan at least equal to 2.97x, inclusive of the additional mezzanine debt, (iii) the debt yield at the closing of the mezzanine loan at least equal to 10.15%, inclusive of the additional mezzanine debt and (iv) execution of an intercreditor agreement reasonably satisfactory to the lender. |
(114) | The Appraised Value type for the Belair Plaza Mortgaged Property is Prospective Market Value Upon Completion and for the Goshen Village Mortgaged Property is Prospective Market Value Upon Completion/Stabilization |
(115) | The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the renovations by Food Lion, improved store sales PSF and reimbursements. |
A-69
(116) | Beginning April 6, 2024 through September 6, 2024, the borrower is required to make monthly deposits into an El Pescador renewal reserve in an amount equal to $21,687, unless the Second Largest Tenant, El Pescador, Inc. exercises its renewal option by March 30, 2024. To the extent the tenant timely exercises its renewal option described above, but thereafter does not exercise the next-occurring renewal option by the date that is six months prior to the then-current expiration date of the El Pescador lease, then the borrower is required to make monthly deposits of $21,687 into the El Pescador renewal reserve on each of the six monthly payment dates prior to the then-current lease expiration. |
(117) | There are two tenant-in-common borrowers that own the mortgaged property, each of which is a bankruptcy remote special purpose entity. |
(118) | Historical financial information is not available because the Mortgaged Property was acquired in 2022. |
(119) | On each payment date, if and to the extent the amount contained in the TI/LC reserve account is less than $500,000 (excluding lease termination payments), the borrowers are required to deposit into the TI/LC reserve account a Monthly TI/LC Reserve ($) amount equal to approximately $6,800. |
(120) | Monthly deposits into the replacement reserve account will be reduced to approximately $1,360 upon the borrowers’ completion of the roof replacement, payment of all related expenses, and the roof being subject to a 20-year warranty. |
(121) | The ground lease expires on June 30, 2035 and has seven, five-year extension options for a fully extended expiration date of June 30, 2070. Ground rent is currently approximately $17,865 per month through June 30, 2025, will increase to approximately $19,116 per month on July 1, 2025, and increases further every five years thereafter during the term. |
(122) | The Fourth Largest Tenant, Shades, has signed a lease but is not yet open for business. We cannot assure you that Shades will open as expected or at all. |
(123) | The Best Western membership agreement renews each year for an additional one-year term ending November 30 of the following year as long as the owner pays its annual dues in full by November of each year. If the annual dues for an additional one-year renewal term are not paid in full in a timely manner, the borrower will be required to obtain the approval of the majority of the board of directors of Best Western International, Inc. in order to continue operating the mortgaged property under the flag. Best Western International, Inc. is permitted to terminate the membership agreement at any time for cause. |
(124) | The Mortgaged Property was completed in late 2019 and achieved stabilized occupancy in late 2020 and, therefore, has no or limited prior operating history and/or lacks historical financial figures and information. |
(125) | Provided that no trigger period has occurred and is continuing, and that the Johns Hopkins lease remains in full force and effect with no defaults continuing thereunder, the borrower’s obligation to make the monthly deposits into the tax, rollover, and parking lease reserves will be suspended. |
(126) | The borrower is a tenant under a parking lease with the City of Baltimore where the city leases 30 parking spaces to the borrower for the Johns Hopkins MOB property’s use. The monthly rent for the parking lease is $1,500. The parking lease originally commenced in 2006 and had a 25-year term running through 2031. After acquisition by the borrower, a new parking lease was executed, which added an additional 10-year term, bringing the expiration date to December 31, 2041. |
(127) | Historical financial information and occupancy is not available because the 900 East Grand Avenue property was acquired in 2019 and underwent extensive renovations. |
A-70